investorscraft@gmail.com

Intrinsic ValueWeds Co., Ltd. (7551.T)

Previous Close¥664.00
Intrinsic Value
Upside potential
Previous Close
¥664.00

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

Weds Co., Ltd. operates as a specialized player in Japan's automotive aftermarket sector, focusing on the planning, development, and sale of wheels and accessories. The company’s diversified operations span wholesale, retail, logistics, and welfare services, with aluminum and steel wheels forming its core revenue stream. Its multi-segment approach—including automotive retail, warehousing, and real estate leasing—provides resilience against cyclical demand fluctuations. Weds holds a niche position in Japan’s auto parts market, leveraging its integrated supply chain and brand recognition among domestic consumers. The company’s welfare business segment adds diversification, though automotive wholesale remains its primary driver. Competitive pressures from larger global parts suppliers and shifting consumer preferences toward electric vehicles present both challenges and opportunities for Weds to innovate its product lineup.

Revenue Profitability And Efficiency

Weds reported revenue of ¥34.8 billion for FY 2024, with net income of ¥1.51 billion, reflecting a net margin of approximately 4.3%. Operating cash flow stood at ¥1.84 billion, supported by disciplined working capital management. Capital expenditures were modest at ¥241 million, indicating a focus on maintaining rather than aggressively expanding capacity. The company’s profitability metrics suggest stable but moderate operational efficiency in its core segments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥93.9 demonstrates its ability to generate earnings despite Japan’s competitive auto parts landscape. With a capital-light logistics and retail model, Weds achieves reasonable capital turnover, though its welfare and leasing segments may dilute overall returns. The absence of significant debt (¥1.6 billion against ¥7.58 billion cash) underscores conservative financial management.

Balance Sheet And Financial Health

Weds maintains a robust balance sheet, with cash and equivalents of ¥7.58 billion dwarfing total debt of ¥1.6 billion, yielding a net cash position. This liquidity provides flexibility for strategic investments or shareholder returns. The low debt-to-equity ratio and ample cash reserves position the company to navigate economic downturns or sector-specific headwinds.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the company prioritizing stability over aggressive expansion. A dividend of ¥27 per share signals a commitment to returning capital, supported by strong cash generation. Future growth may hinge on expanding its product portfolio or leveraging its logistics infrastructure for higher-margin services.

Valuation And Market Expectations

At a market cap of ¥9.51 billion, Weds trades at a P/E of approximately 6.3x, reflecting modest investor expectations. The low beta (0.45) suggests limited correlation with broader market volatility, typical for niche automotive suppliers. Valuation metrics imply the market prices Weds as a stable, low-growth entity.

Strategic Advantages And Outlook

Weds’ integrated supply chain and domestic market expertise provide a competitive moat, though reliance on Japan’s auto aftermarket limits geographic diversification. The company’s ability to adapt to EV-related demand shifts—such as lightweight wheel solutions—could determine its long-term trajectory. Prudent financial management and segment diversification mitigate downside risks, but top-line growth may require strategic acquisitions or technological upgrades.

Sources

Company filings, Tokyo Stock Exchange 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