investorscraft@gmail.com

Intrinsic ValueASTMAX Co., Ltd. (7162.T)

Previous Close¥212.00
Intrinsic Value
Upside potential
Previous Close
¥212.00

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

ASTMAX Co., Ltd. operates as a diversified financial services firm with a core focus on asset management for individual and institutional investors in Japan. The company distinguishes itself through a dual-pronged approach, combining traditional asset management with renewable energy ventures, including solar and geothermal power generation, as well as electricity trading. This hybrid model allows ASTMAX to capitalize on Japan’s growing demand for sustainable energy solutions while maintaining steady revenue streams from its financial services. The firm’s asset management segment benefits from Japan’s deep capital markets, while its energy operations align with national policies promoting renewable energy adoption. ASTMAX’s niche positioning in both sectors provides resilience against market volatility, though its smaller scale relative to global asset managers limits its competitive edge in high-margin products. The company’s integrated management systems for retail utilities further enhance its value proposition, though this segment remains ancillary to its primary operations.

Revenue Profitability And Efficiency

ASTMAX reported revenue of ¥14.86 billion for FY2024, with net income of ¥445 million, reflecting a modest net margin of approximately 3%. Operating cash flow stood at ¥610 million, though capital expenditures of ¥-296 million indicate ongoing investments in energy infrastructure. The diluted EPS of ¥34.67 suggests reasonable earnings distribution across its 12.84 million outstanding shares, but profitability metrics remain subdued compared to larger peers.

Earnings Power And Capital Efficiency

The company’s earnings power is bifurcated between its asset management fees and energy operations, with the latter likely contributing lower margins due to upfront infrastructure costs. Capital efficiency appears constrained, as evidenced by the net income-to-revenue ratio, though the renewable energy segment may yield long-term benefits as Japan’s energy transition accelerates.

Balance Sheet And Financial Health

ASTMAX holds ¥3.67 billion in cash and equivalents against total debt of ¥4.31 billion, indicating a manageable leverage position. The balance sheet reflects a focus on liquidity, with debt levels not posing immediate solvency risks. However, the debt-to-equity ratio warrants monitoring, particularly as the company expands its energy operations.

Growth Trends And Dividend Policy

Growth trends are tied to Japan’s renewable energy adoption and asset management demand, though top-line expansion has been modest. The company pays a dividend of ¥7 per share, signaling a commitment to shareholder returns despite its smaller scale. Future growth may hinge on scaling its energy trading platform or securing larger institutional mandates.

Valuation And Market Expectations

With a market cap of ¥2.69 billion and a beta of 0.563, ASTMAX is priced as a niche player with lower systemic risk. The valuation reflects its hybrid model but lacks the premium of pure-play renewable energy or asset management leaders. Investor expectations likely center on execution in energy trading and cost discipline.

Strategic Advantages And Outlook

ASTMAX’s strategic advantage lies in its dual exposure to financial services and renewable energy, though both segments face intense competition. The outlook depends on Japan’s energy policy trajectory and the firm’s ability to differentiate its asset management offerings. Near-term challenges include margin pressure, while long-term opportunities could emerge from energy market deregulation.

Sources

Company filings, Bloomberg

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