investorscraft@gmail.com

Intrinsic ValueVt Holdings Co.,Ltd. (7593.T)

Previous Close¥544.00
Intrinsic Value
Upside potential
Previous Close
¥544.00

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

Vt Holdings Co., Ltd. is a Japan-based automobile dealer specializing in the import of premium cars and the export of used vehicles globally. The company operates a diversified business model that includes car rentals, system development for dealerships, and housing-related services. Its core revenue streams derive from automotive sales, leasing, and ancillary services, positioning it as a niche player in Japan's competitive auto dealership sector. The company leverages its expertise in premium vehicle imports and used-car exports to cater to both domestic and international markets. Additionally, its involvement in digital solutions for dealerships adds a technological edge to its operations. While the company faces competition from larger automotive distributors, its focus on premium and used vehicles allows it to maintain a distinct market presence. The housing-related segment further diversifies its revenue base, though automotive operations remain the primary driver.

Revenue Profitability And Efficiency

Vt Holdings reported revenue of JPY 311.6 billion for FY 2024, with net income of JPY 6.7 billion, reflecting a net margin of approximately 2.1%. The company's operating cash flow stood at JPY 12.1 billion, though capital expenditures of JPY -13.7 billion indicate significant reinvestment needs. These figures suggest moderate profitability with room for operational efficiency improvements.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 56.78 highlights its earnings power, supported by a stable revenue base. However, the high total debt of JPY 105 billion relative to cash reserves of JPY 13.3 billion raises questions about capital efficiency. The balance between debt servicing and reinvestment will be critical for sustaining growth.

Balance Sheet And Financial Health

Vt Holdings' financial health is marked by a leveraged position, with total debt exceeding JPY 105 billion against cash and equivalents of JPY 13.3 billion. The debt-to-equity ratio appears elevated, necessitating careful liquidity management. The company's ability to generate consistent operating cash flow (JPY 12.1 billion) provides some cushion, but long-term deleveraging may be required.

Growth Trends And Dividend Policy

The company's growth trajectory is supported by its diversified operations, though the automotive segment remains dominant. A dividend per share of JPY 24 reflects a commitment to shareholder returns, albeit with a modest yield. Future growth may hinge on expanding its premium vehicle imports and used-car export markets, alongside scaling its digital solutions for dealerships.

Valuation And Market Expectations

With a market capitalization of JPY 57.97 billion and a beta of 0.456, Vt Holdings is perceived as relatively stable but with limited growth expectations. The current valuation suggests investors are pricing in steady, albeit unspectacular, performance, aligning with its niche market positioning.

Strategic Advantages And Outlook

Vt Holdings' strategic advantages lie in its specialization in premium and used vehicles, coupled with its ancillary businesses. The outlook depends on its ability to manage debt, expand export markets, and enhance digital offerings. While challenges exist, its diversified model provides resilience in a cyclical industry.

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