investorscraft@gmail.com

Intrinsic ValueJapan Exchange Group, Inc. (8697.T)

Previous Close¥1,687.00
Intrinsic Value
Upside potential
Previous Close
¥1,687.00

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

Japan Exchange Group, Inc. (JPX) operates as a pivotal financial infrastructure provider in Japan, facilitating trading across securities, derivatives, and commodities. The company generates revenue through transaction fees, listing fees, and data services, underpinned by its dual role as a market operator and self-regulatory entity. JPX dominates Japan's exchange landscape, hosting the Tokyo Stock Exchange (TSE) and Osaka Exchange (OSE), which collectively handle the majority of domestic equity and derivatives trading. Its integrated clearing and settlement services further solidify its systemic importance. The group’s market position benefits from Japan’s deep capital markets and its role in global indices, though it faces competition from regional peers like Hong Kong Exchanges and Clearing. JPX actively modernizes its platforms to attract international investors and enhance liquidity, while regulatory oversight ensures market integrity. Its diversified revenue streams and strategic initiatives position it as a key player in Asia’s financial ecosystem.

Revenue Profitability And Efficiency

JPX reported revenue of JPY 164.2 billion for FY2025, with net income of JPY 61.1 billion, reflecting a robust net margin of approximately 37.2%. The company’s operating cash flow of JPY 86.1 billion underscores efficient cash generation, while capital expenditures of JPY -15.2 billion indicate disciplined investment in infrastructure. Diluted EPS stood at JPY 58.72, demonstrating strong earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The group’s earnings are driven by stable fee-based income from trading and listings, supplemented by clearing and data services. Its capital efficiency is evident in a beta of 0.442, suggesting lower volatility compared to broader markets. JPX’s ability to monetize its monopoly-like position in Japan’s exchange sector supports consistent profitability, though growth is tempered by market cyclicality and regulatory constraints.

Balance Sheet And Financial Health

JPX maintains a solid balance sheet with JPY 98.4 billion in cash and equivalents against total debt of JPY 52.5 billion, indicating ample liquidity. The low leverage and strong cash flow provide flexibility for strategic investments or shareholder returns. The company’s financial health is further reinforced by its systemic role, which reduces counterparty risks.

Growth Trends And Dividend Policy

JPX’s growth is tied to market activity levels and initiatives like ESG-focused listings. The dividend per share of JPY 19 reflects a payout ratio aligned with earnings stability, appealing to income-focused investors. While organic growth may be modest, the group’s focus on technology and international outreach could unlock incremental opportunities.

Valuation And Market Expectations

With a market cap of JPY 1.59 trillion, JPX trades at a P/E multiple of ~26x FY2025 earnings, pricing in its defensive qualities and dominant market position. Investors likely value its resilience to economic cycles and potential upside from capital market reforms in Japan.

Strategic Advantages And Outlook

JPX’s strategic advantages include its monopoly-like position, diversified revenue streams, and regulatory moat. The outlook remains stable, supported by Japan’s capital market depth, though global competition and domestic demographic challenges warrant monitoring. Modernization efforts and ESG integration could enhance long-term relevance.

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