investorscraft@gmail.com

Intrinsic ValueASO International, Inc. (9340.T)

Previous Close¥721.00
Intrinsic Value
Upside potential
Previous Close
¥721.00

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

ASO International, Inc. is a specialized player in Japan's orthodontics market, focusing on innovative dental solutions. The company's core revenue model revolves around manufacturing and selling advanced orthodontic devices, including the SYMPHONY IDB system, HARMONY lingual correction system, and AsoAligner, alongside 3D printing services like ASO Digital. Its product portfolio also includes functional appliances, retainers, and teleconsultation services via AILINE, catering to both clinics and patients. Operating in the competitive medical instruments sector, ASO International differentiates itself through proprietary technologies such as the SATT SYSTEMS 3D printer and HEYGEARS, which are tailored for dental applications. The company’s emphasis on digital dentistry and aesthetic orthodontics positions it as a niche innovator, though its market share remains modest compared to larger global competitors. With Japan’s aging population and increasing demand for cosmetic dental solutions, ASO International is well-placed to capitalize on these trends, albeit within a concentrated regional footprint.

Revenue Profitability And Efficiency

ASO International reported revenue of JPY 3.54 billion for FY 2024, with net income of JPY 386 million, reflecting a net margin of approximately 10.9%. The company’s operating cash flow stood at JPY 437 million, supported by disciplined capital expenditures of JPY -50.7 million. These metrics indicate efficient cost management and a focus on profitability, though its modest scale limits absolute earnings power.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 38.97 underscores its ability to generate earnings despite its niche market focus. With no debt and JPY 1.9 billion in cash reserves, ASO International maintains strong capital efficiency, reinvesting selectively in R&D and 3D printing technology to sustain innovation-driven growth.

Balance Sheet And Financial Health

ASO International’s balance sheet is robust, with zero debt and JPY 1.9 billion in cash and equivalents, providing ample liquidity. This conservative financial structure mitigates risk, though the lack of leverage may limit aggressive expansion opportunities. The company’s asset-light model and focus on orthodontic devices reduce working capital demands.

Growth Trends And Dividend Policy

Growth is driven by demand for aesthetic orthodontics and digital dentistry in Japan, though international expansion remains limited. The company pays a dividend of JPY 27.5 per share, signaling a commitment to shareholder returns, albeit with a modest yield given its market capitalization of JPY 5.48 billion.

Valuation And Market Expectations

Trading at a market cap of JPY 5.48 billion, ASO International’s valuation reflects its niche positioning and regional focus. The beta of 0.504 suggests lower volatility relative to the broader market, aligning with its stable but slower-growth profile. Investors likely price in steady demand for orthodontic solutions rather than hypergrowth.

Strategic Advantages And Outlook

ASO International’s strengths lie in its proprietary 3D printing technology and specialized orthodontic devices, which cater to Japan’s high standards for dental care. However, its reliance on domestic markets and limited scale pose challenges. The outlook remains stable, with growth hinging on adoption of digital dentistry and potential partnerships to expand beyond Japan.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

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