investorscraft@gmail.com

Intrinsic ValueToyo Securities Co., Ltd. (8614.T)

Previous Close¥756.00
Intrinsic Value
Upside potential
Previous Close
¥756.00

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

Toyo Securities Co., Ltd. operates as a financial services firm specializing in brokerage, wealth management, and investment advisory services across Japan, the U.S., China, and other international markets. The company’s core revenue model is driven by commissions from securities trading, asset management fees, and advisory services, positioning it as a mid-tier player in Japan’s competitive capital markets sector. With 32 branches, Toyo Securities maintains a regional presence, catering primarily to retail and institutional clients seeking diversified investment solutions. The firm’s long-standing history since 1916 lends it credibility, though it faces intense competition from larger domestic brokers like Nomura and Daiwa, as well as global investment banks. Its focus on wealth management and advisory services differentiates it from pure brokerage firms, but its market share remains modest compared to industry leaders. The company’s international operations, particularly in China and the U.S., provide growth avenues but also expose it to geopolitical and regulatory risks.

Revenue Profitability And Efficiency

In its latest fiscal year, Toyo Securities reported revenue of JPY 13.54 billion, with net income of JPY 2.65 billion, reflecting a net margin of approximately 19.6%. The firm’s diluted EPS stood at JPY 34.45, indicating moderate profitability. Operating cash flow was negative at JPY -1.44 billion, likely due to working capital fluctuations or investment activities, while capital expenditures were modest at JPY -340 million.

Earnings Power And Capital Efficiency

The company’s earnings power appears stable, supported by its diversified revenue streams from brokerage and advisory services. However, the negative operating cash flow raises questions about short-term liquidity management. With a beta of 0.31, Toyo Securities exhibits lower volatility compared to the broader market, suggesting resilience but potentially limited growth upside in the near term.

Balance Sheet And Financial Health

Toyo Securities maintains a solid balance sheet, with JPY 22.18 billion in cash and equivalents against total debt of JPY 11.36 billion, indicating a healthy liquidity position. The firm’s debt levels are manageable, and its cash reserves provide flexibility for operational needs or strategic investments. The absence of significant leverage suggests a conservative financial approach.

Growth Trends And Dividend Policy

The company’s growth trajectory appears modest, with its international operations offering potential but no clear breakout performance. Toyo Securities pays a dividend of JPY 30 per share, reflecting a commitment to shareholder returns, though the yield is contingent on its stock price. The dividend policy aligns with its stable but slow-growth profile in a mature industry.

Valuation And Market Expectations

With a market capitalization of approximately JPY 30.69 billion, Toyo Securities trades at a P/E ratio derived from its JPY 34.45 EPS, though exact multiples depend on the current share price. The low beta suggests the market views the firm as a defensive play, with limited expectations for aggressive growth or disruption in the near term.

Strategic Advantages And Outlook

Toyo Securities benefits from its established brand and regional footprint, but its mid-tier position limits its competitive edge against larger rivals. The firm’s focus on advisory services could differentiate it in a crowded market, though execution risks remain. The outlook is neutral, with steady but unspectacular performance likely unless it capitalizes on international expansion or niche market opportunities.

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