investorscraft@gmail.com

Intrinsic ValueAcom Co., Ltd. (8572.T)

Previous Close¥511.30
Intrinsic Value
Upside potential
Previous Close
¥511.30

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

Acom Co., Ltd. is a leading Japanese financial services provider specializing in consumer credit, loan guarantees, and embedded finance solutions. The company operates across four key segments: Loan and Credit Card Business, Guarantee Business, Overseas Financial Business, and Loan Servicing Business. Its core revenue model relies on interest income from unsecured and installment loans, credit card fees, and guarantee commissions, serving both domestic and international markets. Acom holds a strong position in Japan's competitive credit services sector, leveraging its long-standing brand recognition and diversified product portfolio to cater to individual borrowers and small businesses. The company's embedded finance services further enhance its market reach by integrating lending solutions into third-party platforms. With a focus on risk management and regulatory compliance, Acom maintains a stable foothold in a highly regulated industry while exploring growth opportunities in overseas markets.

Revenue Profitability And Efficiency

Acom reported revenue of JPY 294.7 billion for FY 2024, with net income reaching JPY 53.1 billion, reflecting a robust profit margin. The company's diluted EPS stood at JPY 33.89, indicating efficient earnings generation. However, operating cash flow was negative at JPY -36.8 billion, likely due to loan disbursements outpacing collections, while capital expenditures remained minimal at JPY -1.3 billion, suggesting a capital-light operational model.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with net income representing approximately 18% of revenue. Acom's capital efficiency is supported by its asset-light business model, though its high total debt of JPY 664.7 billion reflects the leveraged nature of its lending operations. The negative operating cash flow highlights the cyclicality inherent in credit services, where loan growth can temporarily strain liquidity.

Balance Sheet And Financial Health

Acom maintains JPY 73.5 billion in cash and equivalents against total debt of JPY 664.7 billion, indicating significant leverage typical for financial institutions. The balance sheet structure aligns with industry norms where borrowed funds finance loan portfolios. The company's low beta of 0.22 suggests relative stability compared to broader markets, possibly due to the essential nature of its services.

Growth Trends And Dividend Policy

With a market capitalization of JPY 658.8 billion, Acom appears to be a mature player in its sector. The company pays a dividend of JPY 14 per share, reflecting a shareholder-friendly policy. Growth prospects likely depend on expanding its overseas operations and embedded finance offerings, given the saturated domestic credit market.

Valuation And Market Expectations

The market values Acom at approximately 12.4x net income, suggesting moderate growth expectations. The low beta indicates investors perceive the company as relatively defensive within financial services. Valuation metrics should be assessed against Japanese financial sector peers, considering the unique interest rate environment and regulatory landscape.

Strategic Advantages And Outlook

Acom benefits from its established brand, diversified product mix, and experience navigating Japan's strict financial regulations. The outlook depends on managing credit quality amid economic fluctuations and successfully expanding higher-margin services like embedded finance. Overseas operations could provide growth, though they introduce currency and geopolitical risks.

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