investorscraft@gmail.com

Intrinsic ValueMito Securities Co., Ltd. (8622.T)

Previous Close¥601.00
Intrinsic Value
Upside potential
Previous Close
¥601.00

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

Mito Securities Co., Ltd. is a well-established Japanese securities firm operating in the capital markets sector, providing a diversified suite of financial products and services. The company specializes in fund wrap services, investment trusts, domestic and international bonds and stocks, REITs, ETFs, and IPO participation, alongside individual annuity insurance offerings. Founded in 1921 and headquartered in Tokyo, Mito Securities has built a reputation for catering to retail and institutional investors seeking exposure to both traditional and alternative asset classes. The firm operates in Japan's highly competitive financial services landscape, where it differentiates itself through a client-centric approach and a broad product portfolio. While not among the largest players in the industry, Mito Securities maintains a stable niche presence, leveraging its long-standing expertise to serve regional and domestic investors. Its focus on diversified investment solutions positions it as a reliable intermediary in Japan's capital markets ecosystem.

Revenue Profitability And Efficiency

Mito Securities reported revenue of JPY 14.8 billion for the fiscal year ending March 2025, with net income of JPY 2.4 billion, reflecting a net margin of approximately 16.3%. The diluted EPS stood at JPY 38.46, indicating reasonable profitability for its market segment. However, operating cash flow was negative at JPY -5.5 billion, likely due to working capital adjustments or investment activities, while capital expenditures were modest at JPY -148 million.

Earnings Power And Capital Efficiency

The company demonstrates steady earnings power, supported by its diversified revenue streams in securities and insurance products. With a beta of 0.408, Mito Securities exhibits lower volatility compared to the broader market, suggesting stable operational performance. The negative operating cash flow raises questions about short-term liquidity management, though its JPY 24.8 billion cash reserve provides a buffer for operational needs.

Balance Sheet And Financial Health

Mito Securities maintains a solid balance sheet, with JPY 24.8 billion in cash and equivalents against total debt of JPY 3.3 billion, indicating strong liquidity. The low debt-to-equity profile underscores conservative financial management. The firm’s market capitalization of JPY 33.7 billion aligns with its mid-tier positioning in Japan’s financial services sector.

Growth Trends And Dividend Policy

The company’s growth appears stable, though not explosive, given its mature market position. Mito Securities has a shareholder-friendly dividend policy, distributing JPY 30 per share, which may appeal to income-focused investors. Future growth will likely depend on market conditions and the firm’s ability to expand its asset management and advisory services.

Valuation And Market Expectations

Trading at a market cap of JPY 33.7 billion, Mito Securities is valued as a niche player in Japan’s financial sector. Its low beta suggests investors perceive it as a defensive holding. The P/E ratio, derived from its diluted EPS, implies modest growth expectations, consistent with its established but non-dominant market position.

Strategic Advantages And Outlook

Mito Securities benefits from its long-standing reputation and diversified product offerings, which provide stability in fluctuating markets. Its conservative balance sheet and focus on retail investors position it well for steady, if unspectacular, growth. Challenges include competition from larger securities firms and digital brokers. The outlook remains neutral, with performance closely tied to Japan’s economic conditions and equity market trends.

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