investorscraft@gmail.com

Intrinsic ValueSBI Global Asset Management Co., Ltd. (4765.T)

Previous Close¥635.00
Intrinsic Value
Upside potential
Previous Close
¥635.00

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

Morningstar Japan K.K. operates as a specialized financial services provider in Japan and internationally, focusing on investment management, advisory services, and data-driven financial insights. The company’s core revenue model is built on fund management consignment services, investment trust solicitation, and comprehensive financial data analytics, catering to institutional and retail investors. Its offerings include fund performance reports, web-based financial news, and consulting services, positioning it as a trusted intermediary in asset management. Morningstar Japan distinguishes itself through its proprietary data aggregation and analytical capabilities, which enable clients to make informed investment decisions. The firm operates in the competitive financial data and stock exchanges industry, where it competes with global players by leveraging localized expertise and a strong reputation for independent research. Its market position is reinforced by its parent company’s global brand recognition, though it maintains autonomy in tailoring services to the Japanese market. The company’s diversified service portfolio, including seminars and advertising solutions, further strengthens its value proposition in a sector increasingly driven by digital transformation and demand for transparency.

Revenue Profitability And Efficiency

Morningstar Japan reported revenue of ¥11.57 billion for the fiscal year ending March 2025, with net income reaching ¥1.65 billion, reflecting a healthy profit margin. The diluted EPS of ¥18.37 underscores efficient earnings distribution. Operating cash flow stood at ¥2.01 billion, supported by stable core operations, while capital expenditures were modest at -¥146 million, indicating disciplined reinvestment.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with a net income margin of approximately 14.2%, highlighting effective cost management. Its capital efficiency is evident in the low debt-to-equity ratio, with total debt at just ¥176 million against cash reserves of ¥4.01 billion, ensuring flexibility for strategic initiatives without overleveraging.

Balance Sheet And Financial Health

Morningstar Japan maintains a strong balance sheet, with cash and equivalents covering 22.8x its total debt. The negligible debt burden and high liquidity position the company favorably for organic growth or acquisitions. Shareholders’ equity remains solid, supported by retained earnings and a conservative financial structure.

Growth Trends And Dividend Policy

The company has shown steady growth in revenue and profitability, though its beta of 0.164 suggests low correlation with broader market volatility. Its dividend policy is shareholder-friendly, with a dividend per share of ¥22, reflecting a commitment to returning capital while retaining sufficient earnings for reinvestment.

Valuation And Market Expectations

With a market capitalization of ¥56.31 billion, the stock trades at a P/E ratio of approximately 34.2x, indicating investor confidence in its earnings trajectory. The low beta implies expectations of stability, though premium pricing may hinge on sustained demand for its niche financial services.

Strategic Advantages And Outlook

Morningstar Japan’s strategic advantages lie in its data analytics expertise, brand credibility, and diversified service offerings. The outlook remains positive, driven by Japan’s growing retail investment market and digital adoption. However, competition from global fintech platforms and regulatory changes could pose challenges to its growth momentum.

Sources

Company filings, Bloomberg

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