investorscraft@gmail.com

Intrinsic ValueIchiyoshi Securities Co., Ltd. (8624.T)

Previous Close¥1,204.00
Intrinsic Value
Upside potential
Previous Close
¥1,204.00

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

Ichiyoshi Securities Co., Ltd. operates as a specialized securities firm in Japan, focusing on research and investment services for small- and medium-sized growth companies. The company generates revenue through discretionary investment management, advisory services for institutional investors, and trust-related activities. Additionally, it diversifies its income streams with real estate services, office supply sales, and insurance agency operations. Positioned in the competitive Japanese financial sector, Ichiyoshi Securities leverages its long-standing presence since 1944 to cultivate trust and niche expertise, particularly in growth-oriented equities. While not a dominant player in the broader asset management industry, the firm maintains a stable market position by catering to institutional clients seeking tailored investment solutions. Its ancillary businesses in real estate and insurance provide supplementary revenue, though its core focus remains securities research and advisory services.

Revenue Profitability And Efficiency

For the fiscal year ending March 2025, Ichiyoshi Securities reported revenue of JPY 18.8 billion, with net income of JPY 1.56 billion, reflecting a net margin of approximately 8.3%. The diluted EPS stood at JPY 46.89, indicating moderate profitability. Operating cash flow was negative at JPY -524 million, likely due to working capital adjustments or investment activities, while capital expenditures totaled JPY -441 million, suggesting ongoing operational investments.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, though its core securities business drives profitability. With JPY 15.4 billion in cash and equivalents against JPY 2.28 billion in total debt, Ichiyoshi maintains a strong liquidity position. The negative operating cash flow raises questions about short-term cash generation, but its low debt levels mitigate financial risk.

Balance Sheet And Financial Health

Ichiyoshi Securities exhibits a robust balance sheet, with cash reserves significantly exceeding total debt. The firm’s financial health is further underscored by its low leverage and ample liquidity, providing flexibility for strategic initiatives or market downturns. The conservative capital structure aligns with its niche focus and institutional client base.

Growth Trends And Dividend Policy

Growth appears steady but not aggressive, with the company prioritizing stability through its diversified operations. The dividend per share of JPY 34 suggests a commitment to shareholder returns, though the payout ratio should be evaluated against earnings sustainability. Future growth may hinge on expanding its advisory services or real estate segment.

Valuation And Market Expectations

With a market cap of JPY 26.1 billion and a beta of 0.22, Ichiyoshi Securities is perceived as a low-volatility investment relative to the broader market. The valuation reflects its niche positioning and steady profitability, though investors may weigh its growth prospects against larger competitors in Japan’s asset management sector.

Strategic Advantages And Outlook

Ichiyoshi’s strategic advantages include its specialized research capabilities and long-term client relationships in Japan’s SME equity space. The outlook remains stable, supported by its diversified revenue base and strong balance sheet. However, reliance on domestic markets and competitive pressures could limit upside potential unless the firm expands its service offerings or geographic reach.

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