investorscraft@gmail.com

Intrinsic ValueGoodspeed Co., Ltd. (7676.T)

Previous Close¥847.00
Intrinsic Value
Upside potential
Previous Close
¥847.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Goodspeed Co., Ltd. operates in Japan's competitive auto dealership sector, specializing in the sale of used cars, parts, and accessories. The company diversifies its revenue streams through ancillary services such as automobile repair, inspection, maintenance, and general insurance agency operations, alongside running gas stations and car rental businesses. As a subsidiary of Usami Koyu Corp., Goodspeed leverages its integrated service model to cater to a broad customer base, though it faces stiff competition from larger dealership networks and digital marketplaces disrupting the used car industry. Its market position is further challenged by Japan's aging population and declining car ownership trends, requiring adaptive strategies to sustain relevance. The company’s localized focus in Nagoya provides regional stability but may limit scalability compared to nationwide competitors.

Revenue Profitability And Efficiency

In FY2023, Goodspeed reported revenue of JPY 64.5 billion but recorded a net loss of JPY 3.5 billion, reflecting operational challenges. The negative operating cash flow of JPY 658 million and elevated capital expenditures of JPY 2.3 billion suggest strained liquidity and reinvestment needs. The diluted EPS of -JPY 943.39 underscores profitability pressures, likely tied to competitive pricing and cost inefficiencies in its multi-service model.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak capital efficiency, with debt totaling JPY 25.1 billion against cash reserves of JPY 816 million. High leverage and limited liquidity raise concerns about its ability to fund operations without further financial restructuring or parental support from Usami Koyu Corp.

Balance Sheet And Financial Health

Goodspeed’s financial health is precarious, with a debt-heavy balance sheet and minimal cash buffers. Total debt outweighs cash holdings by a significant margin, and negative cash flow exacerbates refinancing risks. The absence of dividends aligns with its focus on preserving capital amid financial distress.

Growth Trends And Dividend Policy

The company exhibits no dividend distribution, prioritizing debt management over shareholder returns. Growth prospects are muted given sector headwinds and internal profitability struggles, though strategic synergies with its parent company could offer long-term stabilization if executed effectively.

Valuation And Market Expectations

With a market cap of JPY 3.2 billion and a beta of 1.109, Goodspeed trades with higher volatility than the market, reflecting investor skepticism about its turnaround potential. The lack of earnings and high leverage likely suppress valuation multiples relative to peers.

Strategic Advantages And Outlook

Goodspeed’s integrated service model provides niche resilience, but its outlook remains uncertain due to financial instability and sector pressures. Parental backing and regional dominance in Nagoya may offer a lifeline, but operational restructuring and cost optimization are critical to restoring viability.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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