investorscraft@gmail.com

Intrinsic ValueOkasan Securities Group Inc. (8609.T)

Previous Close¥884.00
Intrinsic Value
Upside potential
Previous Close
¥884.00

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

Okasan Securities Group Inc. operates as a diversified financial services firm specializing in securities investment and asset management, serving individual, institutional, and corporate clients primarily in Japan. The company’s core revenue streams stem from brokerage services, underwriting, and asset management, complemented by ancillary support services such as IPO advisory, M&A facilitation, and back-office operations. Its three-segment structure—Securities Business, Asset Management Business, and Support Business—ensures a balanced exposure to transactional and recurring revenue models. Positioned in Japan’s competitive capital markets sector, Okasan leverages its century-old brand and integrated service offerings to differentiate itself from both traditional brokerages and digital-first competitors. While its domestic focus limits geographic diversification, the firm benefits from Japan’s mature financial ecosystem and regulatory stability. The Asset Management segment, though smaller, provides higher-margin advisory services, aligning with industry trends toward fee-based income. Okasan’s hybrid approach—combining digital trading platforms with personalized advisory—caters to Japan’s aging investor demographic while capturing younger, tech-savvy clients.

Revenue Profitability And Efficiency

For FY2025, Okasan reported revenue of JPY 84.3 billion and net income of JPY 11.7 billion, reflecting a net margin of approximately 13.8%. The firm’s operating cash flow of JPY 133.8 billion significantly outstrips net income, indicating strong cash conversion efficiency. Capital expenditures of JPY 3.5 billion suggest moderate reinvestment needs, typical for a asset-light financial services model.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 57.44 underscores the company’s earnings capacity relative to its 202.2 million outstanding shares. The low beta of 0.352 implies lower volatility versus the broader market, likely due to its stable brokerage and asset management revenue streams. The absence of explicit ROE or ROA data limits deeper capital efficiency analysis.

Balance Sheet And Financial Health

Okasan maintains a robust liquidity position with JPY 523.1 billion in cash and equivalents against JPY 163.0 billion in total debt, yielding a conservative net cash position. This strong balance sheet supports its JPY 30 per share dividend and provides flexibility for strategic initiatives. Debt levels appear manageable given the cash reserves and operating cash flow generation.

Growth Trends And Dividend Policy

The firm’s growth prospects are tied to Japan’s capital markets activity and asset management trends. A dividend yield of approximately 2.2% (assuming current share price) reflects a balanced approach between shareholder returns and retained earnings for growth. No explicit revenue or earnings growth rates are provided for trend analysis.

Valuation And Market Expectations

At a market cap of JPY 132.8 billion, the stock trades at a P/E of ~11.4x (based on FY2025 EPS), below the sector median, suggesting undervaluation or muted growth expectations. The low beta aligns with its defensive positioning in Japan’s financial sector.

Strategic Advantages And Outlook

Okasan’s longevity and full-service model provide stability, but its domestic concentration exposes it to Japan’s macroeconomic risks. Strategic priorities likely include digital transformation and expanding high-margin asset management services. Regulatory tailwinds in Japan’s retail investing sector could benefit its brokerage segment.

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