investorscraft@gmail.com

Intrinsic ValueAnicom Holdings, Inc. (8715.T)

Previous Close¥1,050.00
Intrinsic Value
Upside potential
Previous Close
¥1,050.00

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

Anicom Holdings, Inc. is a specialized player in Japan's pet insurance and related services sector, operating at the intersection of financial services and animal healthcare. The company generates revenue primarily through pet insurance products, supplemented by ancillary services such as animal hospital management, insurance agency operations, and employment placement for veterinary professionals. Its internet-based pet services further diversify its income streams, leveraging digital platforms to enhance customer engagement. Anicom holds a unique position in Japan's niche but growing pet insurance market, where increasing pet ownership and rising veterinary costs drive demand for coverage. The company differentiates itself through integrated offerings that combine insurance with value-added services, creating a holistic ecosystem for pet owners. While competition exists from traditional insurers, Anicom's specialized focus and deep industry expertise provide a defensible market position.

Revenue Profitability And Efficiency

Anicom reported revenue of JPY 60.3 billion for FY 2024, with net income of JPY 2.7 billion, reflecting a net margin of approximately 4.5%. The company's operating cash flow of JPY 5.7 billion demonstrates solid cash generation, while modest capital expenditures of JPY 254 million indicate capital-light operations. These metrics suggest efficient conversion of premiums into profits, though margins remain constrained by the competitive nature of insurance markets.

Earnings Power And Capital Efficiency

With diluted EPS of JPY 34.02, Anicom demonstrates consistent earnings capability in its specialized market. The company's beta of 0.671 indicates lower volatility than the broader market, characteristic of stable insurance cash flows. Capital efficiency appears reasonable given the asset-light nature of insurance services, though the JPY 5 billion debt load warrants monitoring relative to equity.

Balance Sheet And Financial Health

Anicom maintains a strong liquidity position with JPY 23.9 billion in cash and equivalents, providing ample coverage for its JPY 5 billion in total debt. The conservative balance sheet structure supports the company's insurance obligations while allowing flexibility for strategic investments. The low debt-to-equity ratio suggests minimal financial risk.

Growth Trends And Dividend Policy

The company's growth prospects benefit from Japan's expanding pet care market, though premium growth rates remain undisclosed. Anicom's dividend payout of JPY 8.5 per share represents a moderate distribution policy, balancing shareholder returns with reinvestment needs. Future growth may depend on market penetration and product innovation in Japan's evolving pet insurance landscape.

Valuation And Market Expectations

At a market capitalization of JPY 47.2 billion, Anicom trades at approximately 17.3x trailing earnings, a premium reflecting its niche leadership position. The valuation suggests market expectations for steady growth in Japan's pet insurance sector, though competitive pressures may limit multiple expansion.

Strategic Advantages And Outlook

Anicom's deep specialization in pet insurance provides competitive advantages in underwriting expertise and customer trust. The outlook remains stable, supported by structural growth in pet ownership, though the company faces challenges in scaling beyond its core market. Digital innovation and service diversification present opportunities to enhance value proposition and margins.

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