investorscraft@gmail.com

Intrinsic ValueBroad-minded Co.,Ltd. (7343.T)

Previous Close¥1,340.00
Intrinsic Value
Upside potential
Previous Close
¥1,340.00

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

Broad-minded Co., Ltd. operates in Japan's diversified insurance and financial services sector, specializing in financial planning consulting, including insurance, housing loans, asset management, and retirement planning. The company also engages in real estate brokerage and investment consulting, positioning itself as a holistic financial partner for individuals and corporations. Its integrated service model allows it to address diverse financial needs, from personal wealth management to corporate financial strategies, leveraging its expertise in both advisory and transactional services. The firm’s market position is reinforced by its dual focus on retail and institutional clients, differentiating it from pure-play insurers or standalone real estate brokers. By combining financial planning with real estate services, Broad-minded Co. captures cross-selling opportunities and enhances client retention in a competitive Japanese market where financial literacy and retirement planning are growing priorities.

Revenue Profitability And Efficiency

For FY 2024, Broad-minded Co. reported revenue of ¥5.22 billion and net income of ¥447 million, reflecting a net margin of approximately 8.6%. Operating cash flow stood at ¥170.6 million, though capital expenditures were minimal at -¥30 million, indicating a capital-light model. The diluted EPS of ¥78.82 suggests moderate profitability relative to its market cap.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, with consulting and brokerage fees likely driving margins. Its capital efficiency appears solid, given negligible debt (¥3.6 million) and a cash reserve of ¥1.99 billion, though operating cash flow conversion could be improved relative to net income.

Balance Sheet And Financial Health

Broad-minded Co. maintains a strong balance sheet, with cash and equivalents covering its minimal debt 546 times. The absence of significant leverage and ample liquidity underscore financial stability, though the low debt may also suggest conservative growth financing.

Growth Trends And Dividend Policy

Growth trends are unclear without prior-year comparisons, but the dividend payout (¥42 per share) implies a yield of ~1.5% at current market cap levels, signaling a modest return-of-capital policy. The lack of heavy capex suggests reinvestment is focused on organic expansion or service enhancements.

Valuation And Market Expectations

At a market cap of ¥6.01 billion, the stock trades at ~1.15x revenue and ~13.4x net income, aligning with niche financial services peers. The low beta (0.495) indicates lower volatility versus the broader market, possibly reflecting steady demand for financial advisory services.

Strategic Advantages And Outlook

The company’s dual expertise in financial planning and real estate provides cross-sector resilience, while its asset-light model limits downside risks. However, growth may depend on Japan’s evolving regulatory landscape and demographic shifts toward retirement planning. Strategic partnerships or digitalization could enhance scalability.

Sources

Company filings, market data

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