investorscraft@gmail.com

Intrinsic ValueNissan Securities Group Co., Ltd. (8705.T)

Previous Close¥210.00
Intrinsic Value
Upside potential
Previous Close
¥210.00

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

Nissan Securities Group Co., Ltd. operates as a diversified financial services firm with a core focus on brokerage and trading activities in Japan and select international markets. The company generates revenue through financial instrument brokerage, commodity futures trading, and self-trading operations, supplemented by ancillary services such as money lending, debt collection, and system maintenance. Its business model leverages both traditional brokerage commissions and proprietary trading, positioning it as a mid-tier player in Japan's competitive capital markets sector. The firm’s market position is reinforced by its long-standing presence since 1948, though it faces stiff competition from larger domestic and global financial institutions. Unlike universal banks, Nissan Securities Group maintains a narrower focus on securities and derivatives, catering primarily to retail and institutional clients seeking execution and advisory services. Its subsidiary operations in system support and data management provide additional revenue diversification, though these segments remain secondary to its core brokerage activities. The company’s rebranding in 2022 reflects a strategic effort to unify its identity, but its market share remains modest compared to industry leaders like Nomura or Daiwa.

Revenue Profitability And Efficiency

In FY2024, Nissan Securities Group reported revenue of JPY 7.74 billion, with net income of JPY 553 million, translating to a diluted EPS of JPY 9.73. The operating cash flow of JPY 6.04 billion significantly exceeded net income, suggesting robust cash generation from core operations. Capital expenditures were modest at JPY -263 million, indicating limited reinvestment needs relative to cash flow.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with a net income margin of approximately 7.1%, reflecting the competitive and low-margin nature of brokerage services. Its capital efficiency is underscored by a cash-heavy balance sheet, with JPY 8.09 billion in cash and equivalents against JPY 3.18 billion in total debt, providing liquidity but potentially underutilizing capital for growth.

Balance Sheet And Financial Health

Nissan Securities Group maintains a strong liquidity position, with cash and equivalents covering 2.5x its total debt. The debt-to-equity ratio is conservative, aligning with its low-risk profile. However, the high cash balance may indicate limited deployment opportunities or cautious capital management in a volatile market environment.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue and net income reflecting the challenges of Japan’s stagnant capital markets. The company pays a dividend of JPY 9 per share, yielding approximately 1.1% based on its current market cap, signaling a commitment to shareholder returns despite modest earnings growth.

Valuation And Market Expectations

With a market cap of JPY 8.79 billion and a beta of 0.46, the stock is perceived as low-volatility but with limited growth upside. The P/E ratio of ~16x suggests modest expectations, aligning with its niche positioning and subdued profitability metrics.

Strategic Advantages And Outlook

Nissan Securities Group’s primary advantage lies in its specialized brokerage services and stable cash flow generation. However, its outlook is tempered by intense competition and reliance on Japan’s capital markets, which face demographic and macroeconomic headwinds. Strategic diversification into higher-margin services or technology-driven solutions could enhance long-term prospects.

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