investorscraft@gmail.com

Intrinsic ValueAsakuma Co.,Ltd (7678.T)

Previous Close¥4,675.00
Intrinsic Value
Upside potential
Previous Close
¥4,675.00

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

Asakuma Co., Ltd. operates in Japan's competitive restaurant industry, specializing in diverse dining concepts under brands like Steak no Asakuma, Ebisu San, Surabaya, and Wayambari. The company focuses on franchise management and restaurant operations, offering a mix of steakhouse, izakaya, and Indonesian cuisine. Its subsidiary, Asakuma Succession Co., Ltd., supports expansion and operational efficiency. Asakuma differentiates itself through thematic dining experiences, catering to local tastes while maintaining cost-effective scalability. The company operates under Tempos Holdings Co., Ltd., leveraging group synergies for supply chain and branding advantages. Positioned in the mid-market segment, Asakuma competes with both independent eateries and larger chains, relying on regional brand recognition and consistent quality to sustain its market share.

Revenue Profitability And Efficiency

Asakuma reported revenue of JPY 8.35 billion for FY2025, with net income of JPY 568 million, reflecting a net margin of approximately 6.8%. Operating cash flow stood at JPY 315 million, while capital expenditures were JPY -280 million, indicating disciplined reinvestment. The company’s profitability metrics suggest efficient cost management, though its operating cash flow coverage of capex highlights moderate reinvestment needs.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 106.86 underscores Asakuma’s earnings capability relative to its share base. The company’s capital efficiency is evident in its low debt levels (JPY 80.4 million) against cash reserves of JPY 2.06 billion, providing flexibility for growth or operational contingencies. However, the absence of dividends suggests retained earnings are prioritized for reinvestment or debt management.

Balance Sheet And Financial Health

Asakuma maintains a robust balance sheet with JPY 2.06 billion in cash and equivalents against minimal total debt (JPY 80.4 million), yielding a strong liquidity position. The negligible debt-to-equity ratio implies low financial risk, supported by positive operating cash flow. This structure positions the company to weather cyclical downturns or pursue strategic investments.

Growth Trends And Dividend Policy

Growth appears steady, with revenue scaling to JPY 8.35 billion, though the lack of dividend payouts signals a focus on organic expansion or franchise development. The company’s beta of -0.138 suggests low correlation with broader market movements, possibly reflecting resilience in discretionary spending. Future growth may hinge on brand diversification or operational scaling.

Valuation And Market Expectations

With a market cap of JPY 22.45 billion, Asakuma trades at a P/E multiple derived from its JPY 106.86 EPS, reflecting investor expectations of stable earnings. The negative beta implies defensive positioning, potentially appealing to risk-averse investors. Valuation metrics should be contextualized against sector peers and Japan’s evolving dining demand.

Strategic Advantages And Outlook

Asakuma’s niche branding and franchising model provide scalability, while its parent company’s support enhances supply chain efficiency. The outlook depends on post-pandemic dining recovery and competitive differentiation. Strategic expansion into underserved regions or digital integration could drive long-term value, though macroeconomic pressures remain a monitorable risk.

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