Previous Close | ¥2,893.00 |
Intrinsic Value | ¥15,795.67 |
Upside potential | +446% |
Data is not available at this time.
Mars Group Holdings Corporation operates across diversified segments, including amusement, automatic recognition systems, and hospitality. The company’s core revenue streams stem from designing and manufacturing advanced recognition technologies like RFID, bar code, and X-ray inspection systems, alongside mechatronics products such as banknote identification machines and vending equipment. Its hotel and real estate leasing operations further diversify income, positioning it as a multifaceted player in Japan’s consumer cyclical sector. Mars Group’s market position is bolstered by its integrated approach, combining high-margin technology solutions with stable hospitality and content distribution businesses. The company’s niche expertise in precision machinery and electronic devices allows it to serve specialized industrial and commercial clients, while its amusement segment caters to leisure demand. This hybrid model mitigates sector-specific risks and enhances resilience against economic fluctuations. With a strong domestic presence and export capabilities, Mars Group maintains competitive differentiation through innovation and operational synergies across its business lines.
Mars Group reported revenue of ¥36.6 billion for FY2024, with net income reaching ¥8.6 billion, reflecting a robust net margin of approximately 23.5%. Operating cash flow stood at ¥6.4 billion, supported by efficient working capital management. Capital expenditures of ¥1.3 billion indicate disciplined reinvestment, aligning with the company’s focus on high-return technological and hospitality assets.
The company’s diluted EPS of ¥497.1 underscores strong earnings power, driven by high-margin recognition systems and stable hospitality operations. With minimal total debt of ¥529 million against cash reserves of ¥29.4 billion, Mars Group exhibits exceptional capital efficiency and liquidity, enabling strategic flexibility for growth or shareholder returns.
Mars Group’s balance sheet is notably healthy, with cash and equivalents covering 55.6x total debt. The negligible leverage ratio and substantial liquidity position the company to weather economic downturns or pursue opportunistic investments without compromising financial stability.
While revenue growth trends are undisclosed, the company’s ¥150 per share dividend signals a commitment to shareholder returns, supported by consistent profitability. The dividend payout ratio remains sustainable given strong free cash flow generation and conservative leverage.
Trading at a market cap of ¥52.6 billion, Mars Group’s valuation reflects investor confidence in its diversified model and profitability. The low beta of 0.226 suggests relative insulation from broader market volatility, appealing to risk-averse investors.
Mars Group’s strategic advantages lie in its hybrid business model, combining technology innovation with stable hospitality income. The outlook remains positive, with opportunities to expand high-margin recognition systems globally while leveraging domestic hospitality demand. Prudent capital allocation and low leverage further enhance long-term resilience.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |