investorscraft@gmail.com

Intrinsic ValueThe Kosei Securities Co., Ltd. (8617.T)

Previous Close¥537.00
Intrinsic Value
Upside potential
Previous Close
¥537.00

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

The Kosei Securities Co., Ltd. operates as a regional securities brokerage firm in Japan, specializing in the trading and distribution of financial instruments. Its core revenue model is driven by commissions from securities brokerage, underwriting fees, and advisory services. The company serves retail and institutional clients, offering a diversified portfolio of investment products, including stocks, bonds, mutual funds, and real estate investment trusts. Despite its regional focus, Kosei Securities competes in a highly saturated Japanese financial market dominated by larger players like Nomura and Daiwa. Its niche positioning allows it to cater to local investors, but its market share remains modest compared to industry leaders. The firm’s reliance on traditional brokerage services exposes it to cyclical market risks, though its diversified product suite provides some resilience against volatility.

Revenue Profitability And Efficiency

In the reported fiscal year, Kosei Securities generated JPY 558 million in revenue but recorded a net loss of JPY 466 million, reflecting operational challenges in a competitive market. The diluted EPS of -JPY 49.31 underscores profitability pressures, likely exacerbated by subdued trading volumes or elevated costs. Negative operating cash flow of JPY 2.9 billion suggests liquidity strain, though capital expenditures were minimal at JPY 4 million.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak capital efficiency, with its core brokerage operations struggling to offset fixed costs. The modest debt level (JPY 353 million) relative to cash reserves (JPY 4.2 billion) provides some financial flexibility, but sustained losses could erode its balance sheet strength over time.

Balance Sheet And Financial Health

Kosei Securities maintains a conservative leverage profile, with total debt representing only 8% of its cash holdings. However, the JPY 4.2 billion in cash equivalents may be insufficient to cover prolonged operational deficits, given the JPY 2.9 billion negative operating cash flow. The absence of significant capex suggests a focus on liquidity preservation.

Growth Trends And Dividend Policy

The company’s recent financial performance reflects stagnation, with no clear growth trajectory. Despite the net loss, it paid a dividend of JPY 5 per share, possibly to retain investor confidence. Such payouts may be unsustainable if profitability does not improve, given the cash flow constraints.

Valuation And Market Expectations

With a market cap of JPY 3.8 billion and a beta of 0.525, Kosei Securities is perceived as a low-volatility but high-risk investment due to its unprofitability. The market likely prices in limited growth prospects, reflecting skepticism about its ability to compete effectively against larger brokers.

Strategic Advantages And Outlook

Kosei Securities’ regional expertise and diversified product offerings provide a baseline for stability, but its outlook remains cautious. To regain profitability, it may need to streamline costs or explore digital transformation to enhance operational efficiency. The competitive landscape and reliance on traditional brokerage services pose significant headwinds.

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