investorscraft@gmail.com

Intrinsic Value of Asax Co., Ltd. (8772.T)

Previous Close¥717.00
Intrinsic Value
Upside potential
Previous Close
¥717.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Asax Co., Ltd. operates in Japan's financial services sector, specializing in real estate mortgage loans for both individual and corporate clients. Founded in 1969 and headquartered in Tokyo, the company has established itself as a niche player in the mortgage lending market, leveraging its deep regional expertise and long-standing relationships. Its core revenue model relies on interest income from mortgage loans, supported by prudent underwriting standards and a focus on secured lending. The company operates in a competitive landscape dominated by larger banks and financial institutions, but its targeted approach allows it to serve specific customer segments effectively. Asax's market position is reinforced by its stability and conservative risk management, which have helped it navigate Japan's low-interest-rate environment. While not a market leader in scale, the company maintains a steady presence by catering to borrowers who may not fit traditional banking criteria, providing a complementary service within the broader financial ecosystem.

Revenue Profitability And Efficiency

In FY 2024, Asax reported revenue of JPY 6.75 billion and net income of JPY 3.29 billion, reflecting a robust net margin of approximately 48.7%. The company's earnings power is driven by its interest-based revenue model, though operating cash flow was negative at JPY -3.64 billion, likely due to loan origination activities. Capital expenditures were minimal at JPY -40.7 million, indicating low reinvestment needs.

Earnings Power And Capital Efficiency

Asax demonstrates strong earnings power, with diluted EPS of JPY 99.74, supported by its high-margin mortgage lending operations. The company's capital efficiency is evident in its ability to generate substantial net income relative to its market capitalization. However, the negative operating cash flow suggests significant working capital outflows, possibly tied to loan growth or funding costs.

Balance Sheet And Financial Health

Asax holds JPY 5.47 billion in cash and equivalents, providing liquidity against total debt of JPY 60.55 billion. The high debt level is typical for financial institutions leveraging borrowed funds for lending activities. The company's conservative beta of 0.263 indicates lower volatility relative to the market, aligning with its stable mortgage-focused business model.

Growth Trends And Dividend Policy

Growth appears steady, with the company maintaining a disciplined approach to lending. Asax offers a dividend of JPY 20 per share, reflecting a commitment to shareholder returns. The payout ratio remains sustainable given its profitability, though the focus on secured lending may limit aggressive expansion compared to peers.

Valuation And Market Expectations

With a market capitalization of JPY 22.72 billion, Asax trades at a P/E multiple derived from its earnings, suggesting moderate market expectations. The low beta implies investors view the company as a stable, lower-risk investment within the financial sector, likely pricing in its niche positioning and predictable cash flows.

Strategic Advantages And Outlook

Asax's strategic advantage lies in its specialized mortgage lending expertise and conservative risk management. The outlook remains stable, supported by Japan's real estate market dynamics, though prolonged low interest rates could pressure margins. The company's ability to maintain underwriting discipline while serving underserved segments positions it for sustained, if not rapid, growth.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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