investorscraft@gmail.com

Intrinsic ValueLedax Co.,Ltd. (7602.T)

Previous Close¥337.00
Intrinsic Value
Upside potential
Previous Close
¥337.00

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

Carchs Holdings Co., Ltd. operates as a key player in Japan's used automobile market, specializing in the purchase, sale, and distribution of vehicles across domestic and international markets. The company leverages a hybrid retail and wholesale model, selling used cars through physical stores and its online platform, PicknBuy24.com, while also distributing spare parts and accessories via an e-commerce shop. Its diversified revenue streams include car maintenance services and property and casualty insurance, primarily car insurance, enhancing customer retention and cross-selling opportunities. Positioned in the competitive auto dealership sector, Carchs differentiates itself through a strong digital presence and export capabilities, targeting markets in Asia, Oceania, and Africa. The company's focus on online sales and efficient logistics supports its niche as a cost-effective and accessible provider in the used car segment. Despite operating in a cyclical industry, Carchs maintains resilience through its multi-channel approach and ancillary services, which stabilize revenue during market fluctuations.

Revenue Profitability And Efficiency

Carchs reported revenue of JPY 19.07 billion for FY 2024, with net income of JPY 73.1 million, reflecting modest profitability in a competitive market. Operating cash flow stood at JPY 875.1 million, indicating reasonable operational efficiency, while capital expenditures were minimal at JPY -19 million, suggesting a lean asset-light model. The company's ability to generate positive cash flow despite thin margins underscores its cost management discipline.

Earnings Power And Capital Efficiency

The diluted EPS of JPY 3.53 highlights the company's earnings power relative to its share count, though profitability remains constrained by industry dynamics. With operating cash flow covering capital expenditures comfortably, Carchs demonstrates adequate capital efficiency, reinvesting sparingly to maintain its asset base while preserving liquidity.

Balance Sheet And Financial Health

Carchs maintains a solid liquidity position with JPY 2.32 billion in cash and equivalents, against total debt of JPY 401.4 million, reflecting a conservative leverage profile. The strong cash reserve relative to debt suggests financial flexibility, though the company's modest net income indicates limited capacity for aggressive expansion or debt servicing under stress scenarios.

Growth Trends And Dividend Policy

Growth appears muted, with revenue and net income reflecting the challenges of the used car market. The company pays a dividend of JPY 2 per share, signaling a commitment to shareholder returns despite modest earnings. Future growth may hinge on expanding its digital sales channels and international exports, though cyclical risks persist.

Valuation And Market Expectations

With a market cap of JPY 2.67 billion and a beta of -0.056, Carchs exhibits low correlation to broader market movements, likely due to its niche focus. The valuation reflects market skepticism about near-term growth, though the company's strong balance sheet and cash flow stability provide a floor.

Strategic Advantages And Outlook

Carchs benefits from its hybrid retail-wholesale model and digital sales infrastructure, which position it well for gradual expansion in international markets. However, the outlook remains cautious due to industry cyclicality and competitive pressures. Strategic focus on cost efficiency and ancillary services could help mitigate downside risks while capitalizing on niche opportunities.

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