investorscraft@gmail.com

Intrinsic ValueKyokuto Securities Co., Ltd. (8706.T)

Previous Close¥1,726.00
Intrinsic Value
Upside potential
Previous Close
¥1,726.00

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

Kyokuto Securities Co., Ltd. operates as a specialized financial instrument provider in Japan, focusing on underwriting, real estate funds, mergers and acquisitions, and financial advisory services. The company serves a diverse clientele, including business corporations, financial institutions, and public interest entities, offering tailored solutions in equities, bonds, and investment trusts. Its market position is reinforced by deep expertise in fixed-income securities and equities trading, supported by proprietary economic and financial research. Kyokuto Securities distinguishes itself through a client-centric approach, leveraging decades of experience since its founding in 1947. The firm operates in a competitive capital markets sector, where its niche advisory services and strong regional presence provide stability. While not a market leader in scale, its specialized offerings and research capabilities allow it to maintain a steady foothold in Japan's financial services landscape.

Revenue Profitability And Efficiency

Kyokuto Securities reported revenue of JPY 11.6 billion for the fiscal year ending March 2025, with net income reaching JPY 4.45 billion, reflecting a robust profit margin. The diluted EPS of JPY 139.37 indicates efficient earnings distribution. Operating cash flow stood at JPY 1.08 billion, while capital expenditures were minimal at JPY -121 million, suggesting disciplined cost management and capital allocation.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with net income representing approximately 38% of revenue. Its capital efficiency is evident in its ability to generate substantial profits relative to its market cap of JPY 45.2 billion. The low beta of 0.108 suggests earnings stability, though this may also indicate limited exposure to high-growth opportunities.

Balance Sheet And Financial Health

Kyokuto Securities maintains a balanced financial position, with JPY 10.77 billion in cash and equivalents against JPY 12 billion in total debt. The liquidity position appears manageable, supported by steady operating cash flows. The absence of excessive leverage aligns with its conservative business model, though the debt-to-equity ratio warrants monitoring given the capital-intensive nature of securities operations.

Growth Trends And Dividend Policy

The company's growth appears steady rather than explosive, with its niche focus limiting rapid expansion but providing stability. Its dividend policy is shareholder-friendly, offering JPY 110 per share, which aligns with its profitability and conservative financial strategy. The payout ratio suggests a commitment to returning capital while retaining sufficient funds for operational needs.

Valuation And Market Expectations

With a market cap of JPY 45.2 billion, the company trades at a P/E ratio derived from its JPY 4.45 billion net income. The low beta implies the market views Kyokuto as a stable, low-volatility investment, likely reflecting its mature position in Japan's financial sector. Valuation metrics suggest the market prices it as a steady performer rather than a high-growth opportunity.

Strategic Advantages And Outlook

Kyokuto Securities' strategic advantages lie in its specialized services, long-standing client relationships, and research capabilities. The outlook remains stable, benefiting from Japan's active capital markets, though growth may be constrained by its niche focus. Its ability to maintain profitability in a competitive environment underscores operational resilience, positioning it well for steady performance in the near to medium term.

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