Data is not available at this time.
Mercuria Holdings Co., Ltd. operates as a specialized asset management firm in Japan, focusing on fund management, real estate investment trust (REIT) operations, and investment advisory services. The company manages the Spring REIT, providing property investment solutions while leveraging its expertise in advisory and asset management. As a relatively new entrant, incorporated in 2021, Mercuria has positioned itself in the competitive Japanese financial services sector by targeting niche opportunities in real estate and fund management. Its diversified revenue streams include management fees from REIT operations and advisory services, which help mitigate sector-specific risks. The firm’s Tokyo headquarters underscores its proximity to Japan’s financial hub, enhancing its ability to attract institutional and retail investors seeking alternative investment avenues. While still establishing its market presence, Mercuria’s focus on real estate-linked assets differentiates it from traditional asset managers, offering growth potential in Japan’s evolving investment landscape.
In FY 2024, Mercuria reported revenue of JPY 5.57 billion, with net income of JPY 506 million, reflecting a net margin of approximately 9.1%. Operating cash flow stood at JPY 655 million, while capital expenditures were minimal at JPY -2.6 million, indicating efficient capital deployment. The company’s diluted EPS of JPY 26.12 suggests moderate profitability relative to its market capitalization.
Mercuria’s earnings power is supported by its asset-light model, with no reported debt and JPY 3.37 billion in cash and equivalents, providing financial flexibility. The absence of leverage underscores a conservative capital structure, while its focus on fee-based revenue streams enhances recurring income potential. However, its modest net income implies room for improved capital efficiency in scaling operations.
The company maintains a robust balance sheet with JPY 3.37 billion in cash and no debt, reflecting strong liquidity and low financial risk. This conservative approach aligns with its early-stage growth strategy, prioritizing stability over aggressive leverage. The lack of debt obligations provides Mercuria with ample capacity to pursue strategic investments or shareholder returns.
Mercuria’s growth trajectory is nascent, with its 2021 incorporation limiting historical comparability. The firm paid a dividend of JPY 22 per share, signaling a commitment to shareholder returns despite its recent establishment. Future growth may hinge on expanding its REIT assets and advisory client base, though scalability in Japan’s saturated asset management sector remains a challenge.
With a market capitalization of JPY 15.1 billion and a beta of -0.067, Mercuria exhibits low correlation to broader market movements, possibly reflecting its niche focus. The valuation suggests modest investor expectations, with potential upside tied to execution in REIT management and advisory service expansion.
Mercuria’s strategic advantages include its specialized REIT management platform and debt-free balance sheet, positioning it to capitalize on Japan’s real estate investment demand. However, its outlook depends on scaling operations competitively in a mature market. Near-term performance will likely hinge on asset under management growth and fee income stability.
Company filings, market data
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 |