investorscraft@gmail.com

Intrinsic ValueMonex Group, Inc. (8698.T)

Previous Close¥710.00
Intrinsic Value
Upside potential
Previous Close
¥710.00

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

Monex Group, Inc. operates as a diversified financial services provider with a strong focus on retail online brokerage, catering to individual investors and businesses across Japan, the U.S., and the Asia-Pacific region. The company’s core revenue streams include brokerage fees from forex and equities trading, asset management services, and advisory offerings such as M&A and investor education. It has expanded into cryptocurrency services through its Coincheck exchange, positioning itself at the intersection of traditional and digital finance. Monex differentiates itself with innovative tools like Sharely, a virtual shareholder meeting platform, and robo-advisory services, enhancing accessibility for retail investors. The firm’s multi-pronged approach—spanning trading, education, and fintech—allows it to capture value across the investment lifecycle. While it faces competition from global brokers and domestic incumbents, its niche in tech-driven solutions and regional expertise strengthens its market position.

Revenue Profitability And Efficiency

In FY 2024, Monex reported revenue of ¥61.2 billion, with net income reaching ¥31.3 billion, reflecting a robust profit margin of approximately 51%. Operating cash flow stood at ¥8.1 billion, though capital expenditures were modest at ¥-857 million, indicating efficient reinvestment. The diluted EPS of ¥121.67 underscores strong earnings scalability relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net income-to-revenue ratio, driven by low-cost digital brokerage operations and diversified revenue streams. Capital efficiency is supported by a lean operational model, with discretionary investment services and crypto offerings contributing higher-margin income. However, reliance on market-sensitive revenues (e.g., trading volumes) introduces cyclicality.

Balance Sheet And Financial Health

Monex maintains a solid liquidity position with ¥97.9 billion in cash and equivalents, though total debt of ¥100.2 billion results in a near-neutral net debt position. The balance sheet reflects a typical brokerage structure, with client-related liabilities offset by liquid assets. Financial health appears stable, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Growth is fueled by expansion in crypto services and fintech tools, though traditional brokerage remains cyclical. The dividend payout of ¥30.2 per share suggests a shareholder-friendly policy, with a yield likely competitive within the sector. Future trends may hinge on adoption of digital asset platforms and regional market penetration.

Valuation And Market Expectations

At a market cap of ¥174.1 billion, the stock trades at a P/E of ~5.6x (based on FY 2024 EPS), below global peers, possibly reflecting Japan’s discount or skepticism around crypto volatility. The beta of 0.63 indicates lower systemic risk than the broader market.

Strategic Advantages And Outlook

Monex’s hybrid model—combining brokerage, education, and crypto—provides resilience against sector disruptions. Its focus on retail investors and tech integration positions it well for digital finance trends. Near-term challenges include regulatory scrutiny on crypto and competition, but long-term opportunities lie in cross-border expansion and fintech innovation.

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