investorscraft@gmail.com

Intrinsic ValueSBI Holdings, Inc. (8473.T)

Previous Close¥3,484.00
Intrinsic Value
Upside potential
Previous Close
¥3,484.00

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 Holdings, Inc. operates as a diversified financial services conglomerate with a strong foothold in Japan and international markets. The company’s core segments—Financial Services, Asset Management, and Biotechnology/Healthcare—reflect its broad revenue streams, ranging from online securities and digital asset exchanges to venture capital investments and pharmaceutical research. SBI’s integrated ecosystem leverages fintech innovation, including blockchain and cybersecurity, to differentiate itself in the competitive financial services sector. Its market position is reinforced by strategic investments in digital assets, real estate, and renewable energy, positioning it as a forward-thinking player in Japan’s evolving financial landscape. The company’s hybrid model, combining traditional financial services with disruptive technologies, allows it to capture growth in both mature and emerging markets. SBI’s dominance in online brokerage and digital banking further solidifies its reputation as a leader in Japan’s digital finance revolution.

Revenue Profitability And Efficiency

SBI Holdings reported revenue of ¥1.21 trillion for FY 2024, with net income of ¥87.2 billion, reflecting a net margin of approximately 7.2%. The company’s operating cash flow of ¥1.35 trillion underscores strong liquidity generation, while capital expenditures of ¥43.5 billion indicate disciplined reinvestment. Its diversified revenue streams contribute to stable profitability despite sector-specific volatility.

Earnings Power And Capital Efficiency

Diluted EPS stood at ¥285.6, demonstrating robust earnings power. The company’s asset-light segments, such as asset management and fintech services, likely contribute to higher capital efficiency, while its investment portfolio provides additional upside. Operating cash flow significantly exceeds net income, suggesting efficient working capital management and non-cash adjustments.

Balance Sheet And Financial Health

SBI Holdings maintains a solid balance sheet with ¥4.58 trillion in cash and equivalents against ¥4.48 trillion in total debt, indicating near-neutral leverage. The substantial cash reserves provide flexibility for strategic investments or shareholder returns, while the debt load appears manageable given its diversified revenue base.

Growth Trends And Dividend Policy

The company’s growth is driven by digital finance expansion and strategic investments in high-potential sectors like biotechnology and renewable energy. A dividend of ¥170 per share reflects a commitment to shareholder returns, supported by stable cash flows. Future growth may hinge on scaling its fintech and digital asset platforms globally.

Valuation And Market Expectations

With a market cap of ¥1.21 trillion and a beta of 0.37, SBI Holdings is perceived as relatively stable compared to broader markets. The valuation likely incorporates expectations for sustained growth in digital financial services and successful monetization of its venture investments.

Strategic Advantages And Outlook

SBI’s strategic advantages include its integrated fintech ecosystem, strong brand in Japan’s online finance sector, and diversified investment portfolio. The outlook remains positive, with opportunities in digital assets and healthcare innovation offsetting risks from regulatory changes or macroeconomic headwinds.

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