investorscraft@gmail.com

Intrinsic ValueMaruhachi Securities Co., Ltd. (8700.T)

Previous Close¥1,789.00
Intrinsic Value
Upside potential
Previous Close
¥1,789.00

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

Maruhachi Securities Co., Ltd. operates as a specialized investment and financial services firm in Japan, focusing on domestic and international capital markets. The company generates revenue through brokerage services for stocks, REITs, bonds, and investment trusts, catering to retail and institutional clients. Its long-standing presence since 1936 and headquarters in Nagoya underscore its regional expertise, though it operates in a highly competitive sector dominated by larger financial institutions. Maruhachi’s niche positioning allows it to serve local investors with tailored solutions, but its market share remains modest compared to industry leaders. The firm’s reliance on trading volumes and asset management fees ties its performance closely to market conditions, requiring agility in adapting to regulatory changes and investor sentiment shifts. While not a dominant player, its established reputation and focused service offerings provide stability in Japan’s fragmented securities landscape.

Revenue Profitability And Efficiency

Maruhachi reported revenue of JPY 3.26 billion for FY 2024, with net income of JPY 517.8 million, reflecting a net margin of approximately 15.9%. The company’s operating cash flow of JPY 1.63 billion significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures were minimal at JPY -57.7 million, suggesting a lean operational model with limited reinvestment needs.

Earnings Power And Capital Efficiency

Diluted EPS stood at JPY 129.54, demonstrating modest earnings power relative to its market cap. The firm’s low beta of 0.021 suggests minimal correlation with broader market volatility, likely due to its niche focus and stable client base. However, this also implies limited upside during bullish markets, reflecting its conservative business mix.

Balance Sheet And Financial Health

Maruhachi maintains a robust liquidity position with JPY 3.57 billion in cash and equivalents, dwarfing its total debt of JPY 327.5 million. This conservative balance sheet structure underscores financial stability, with ample capacity to weather market downturns or invest in selective growth initiatives without leveraging significantly.

Growth Trends And Dividend Policy

The company’s dividend payout of JPY 60 per share indicates a shareholder-friendly policy, though growth prospects appear tempered by its small scale and competitive industry. Its historical performance suggests steady but unspectacular growth, reliant on organic expansion rather than aggressive market capture.

Valuation And Market Expectations

With a market cap of JPY 6.07 billion, Maruhachi trades at a P/E ratio of approximately 11.7x, aligning with regional peers in the small-cap financial services segment. The low beta implies muted market expectations, pricing the stock as a stable, low-growth entity rather than a high-return opportunity.

Strategic Advantages And Outlook

Maruhachi’s primary strengths lie in its regional expertise and conservative financial management, which mitigate risks in volatile markets. However, its outlook is constrained by limited scale and reliance on Japan’s mature securities industry. Strategic differentiation through digital transformation or niche product offerings could enhance competitiveness, but execution risks remain.

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