investorscraft@gmail.com

Intrinsic ValueSBI Insurance Group Co., Ltd. (7326.T)

Previous Close¥2,199.00
Intrinsic Value
Upside potential
Previous Close
¥2,199.00

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

SBI Insurance Group Co., Ltd. operates as a diversified insurance provider in Japan, offering a range of products including property/casualty, life, and small short-term insurance. As a subsidiary of SBI Holdings, Inc., the company leverages its parent’s financial ecosystem to enhance distribution and customer acquisition. Its market position is reinforced by a focus on digital innovation, allowing it to compete with traditional insurers while catering to tech-savvy consumers. The company’s diversified portfolio mitigates sector-specific risks, positioning it as a resilient player in Japan’s competitive insurance landscape. SBI Insurance Group targets both individual and corporate clients, with a growing emphasis on digital platforms to streamline underwriting and claims processing. This strategy aligns with broader industry trends toward automation and customer-centric solutions. The company’s affiliation with SBI Holdings provides access to cross-selling opportunities within the group’s financial services network, enhancing its competitive edge. Despite being a relatively young entrant, founded in 2016, SBI Insurance Group has carved a niche by combining traditional insurance expertise with modern fintech capabilities.

Revenue Profitability And Efficiency

SBI Insurance Group reported revenue of JPY 107.2 billion for FY 2024, with net income of JPY 1.45 billion, reflecting a modest but stable profitability margin. The diluted EPS of JPY 58.42 indicates efficient earnings distribution across its 24.8 million outstanding shares. Operating cash flow of JPY 7.27 billion underscores solid liquidity management, while minimal capital expenditures (JPY -206 million) suggest a lean operational model.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified insurance offerings, with a beta of 0.436 indicating lower volatility relative to the market. The absence of total debt highlights a strong capital structure, while JPY 33.54 billion in cash reserves provides flexibility for growth initiatives or strategic investments. The capital-light model aligns with its digital-first approach, optimizing returns on equity.

Balance Sheet And Financial Health

SBI Insurance Group maintains a robust balance sheet, with no debt and substantial cash equivalents of JPY 33.54 billion. This financial prudence ensures resilience against underwriting risks and market fluctuations. The lack of leverage enhances its ability to navigate regulatory changes or economic downturns, positioning it as a low-risk entity within the insurance sector.

Growth Trends And Dividend Policy

The company’s growth trajectory is supported by its digital integration and affiliation with SBI Holdings. A dividend per share of JPY 23 reflects a commitment to shareholder returns, though payout ratios remain conservative to retain capital for expansion. The focus on short-term insurance products may drive incremental growth, particularly in niche markets underserved by traditional insurers.

Valuation And Market Expectations

With a market capitalization of JPY 29.04 billion, SBI Insurance Group trades at a moderate valuation, reflecting its niche positioning and growth potential. The low beta suggests investor perception of stability, though its relatively small size may limit near-term upside. Market expectations likely hinge on its ability to scale digital offerings and cross-sell within the SBI ecosystem.

Strategic Advantages And Outlook

SBI Insurance Group’s strategic advantages include its fintech alignment and debt-free balance sheet, enabling agile responses to market opportunities. The outlook remains cautiously optimistic, with growth tied to digital adoption and partnerships within SBI Holdings. Regulatory tailwinds for insurtech in Japan could further bolster its competitive position over the medium term.

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