Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, market data
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |