investorscraft@gmail.com

Intrinsic ValueCocolonet Co. Ltd. (6060.T)

Previous Close¥1,328.00
Intrinsic Value
Upside potential
Previous Close
¥1,328.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cocolonet Co., Ltd. operates in Japan's personal products and services sector, specializing in funeral and wedding services. The company provides a comprehensive suite of offerings, including stone materials, flower arrangements, and mutual aid association services, catering to culturally significant life events. With roots dating back to 1892, Cocolonet has established a legacy in the consumer cyclical space, leveraging its long-standing reputation to maintain a stable market position. The company's dual focus on funeral and wedding services allows it to capture demand across different life stages, providing resilience against economic cycles. Its headquarters in Fukushima positions it strategically within Japan's regional markets, where traditional services remain deeply valued. Cocolonet's integrated approach—combining physical products with service offerings—differentiates it from purely transactional competitors, fostering customer loyalty and recurring revenue streams.

Revenue Profitability And Efficiency

Cocolonet reported revenue of ¥10.04 billion for FY 2024, with net income of ¥579.6 million, reflecting a net margin of approximately 5.8%. Operating cash flow stood at ¥1.06 billion, indicating healthy cash generation relative to earnings. Capital expenditures of ¥743.9 million suggest ongoing investments in maintaining or expanding service capabilities, though the company retains significant liquidity with ¥3.12 billion in cash and equivalents.

Earnings Power And Capital Efficiency

The company's diluted EPS of ¥153.71 demonstrates modest but stable earnings power. With minimal total debt of ¥49.4 million, Cocolonet operates with a conservative capital structure, allowing it to allocate resources efficiently. The strong operating cash flow relative to net income highlights effective working capital management and low reliance on external financing.

Balance Sheet And Financial Health

Cocolonet maintains a robust balance sheet, with cash and equivalents covering total debt by a factor of over 60x. The near debt-free position and ample liquidity underscore financial stability, reducing risks associated with interest obligations or refinancing. This conservative approach aligns with the company's focus on long-term sustainability in a traditionally stable industry.

Growth Trends And Dividend Policy

While growth metrics are not explicitly provided, the company's dividend per share of ¥30 indicates a commitment to shareholder returns, supported by its earnings and cash flow. The funeral and wedding services industry in Japan is mature, suggesting that organic growth may be modest but predictable, with potential upside from operational efficiencies or regional expansion.

Valuation And Market Expectations

With a market capitalization of ¥3.46 billion, Cocolonet trades at a P/E ratio of approximately 6.0x based on diluted EPS. The negative beta of -0.068 suggests low correlation with broader market movements, possibly reflecting the defensive nature of its core services. Investors likely value the company for its stability and dividend yield rather than aggressive growth prospects.

Strategic Advantages And Outlook

Cocolonet's strategic advantages lie in its entrenched market position, conservative financial management, and diversified service offerings. The outlook remains stable, given the non-discretionary nature of funeral services and enduring demand for traditional wedding services in Japan. Potential risks include demographic shifts and changing consumer preferences, but the company's historical resilience positions it well to navigate these challenges.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount