investorscraft@gmail.com

Intrinsic ValueJapan Securities Finance Co., Ltd. (8511.T)

Previous Close¥2,126.00
Intrinsic Value
Upside potential
Previous Close
¥2,126.00

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

Japan Securities Finance Co., Ltd. operates as a specialized financial services provider in Japan, focusing on securities finance, trust banking, and real estate leasing. The company's core revenue model is built on margin transaction loans, stock lending, bond brokerage, and secured loans for institutional and retail investors. It serves as a critical intermediary in Japan's capital markets, facilitating liquidity for securities firms, institutional investors, and corporate clients. The firm's diversified offerings, including custody services and real estate leasing, provide stability amid market fluctuations. With a nearly century-long presence, it holds a strong reputation in Japan's financial ecosystem, particularly in securities lending and margin financing. Its market position is reinforced by regulatory expertise and deep relationships with domestic securities firms, though it faces competition from larger banking institutions expanding into securities finance.

Revenue Profitability And Efficiency

The company reported revenue of ¥50.0 billion for FY2024, with net income of ¥8.0 billion, reflecting a net margin of approximately 16%. Operating cash flow was robust at ¥383.4 billion, significantly exceeding net income due to the nature of its financing activities. Capital expenditures were minimal at -¥140 million, indicating a capital-light model focused on financial intermediation rather than physical assets.

Earnings Power And Capital Efficiency

Diluted EPS stood at ¥94.03, demonstrating steady earnings power. The company's capital efficiency is evident in its ability to generate substantial operating cash flow relative to its market capitalization. Its beta of 0.385 suggests lower volatility compared to the broader market, aligning with its role as a stable intermediary in Japan's financial system.

Balance Sheet And Financial Health

The balance sheet remains strong, with cash and equivalents of ¥1.98 trillion against total debt of ¥203.3 billion, indicating ample liquidity. The low debt-to-equity ratio reflects conservative financial management. The company's large cash position supports its lending operations and provides resilience during market stress periods.

Growth Trends And Dividend Policy

While growth metrics are not explicitly provided, the company maintains a shareholder-friendly dividend policy, offering ¥80 per share. The stability of its core securities finance business suggests modest but consistent growth potential tied to Japan's capital market activity. Its real estate leasing segment may provide additional diversification benefits.

Valuation And Market Expectations

With a market capitalization of ¥134.9 billion, the company trades at approximately 16.8x trailing earnings. The modest beta and stable cash flows suggest the market prices it as a defensive financial services play rather than a high-growth entity. Its valuation reflects its niche position in Japan's financial infrastructure.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized expertise in securities finance, long-standing client relationships, and regulatory knowledge. The outlook remains stable, supported by Japan's active equity markets and institutional demand for securities lending. Potential risks include margin compression in lending businesses and competition from larger financial conglomerates expanding into its niche.

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