investorscraft@gmail.com

Intrinsic ValueSPARX Group Co., Ltd. (8739.T)

Previous Close¥1,645.00
Intrinsic Value
Upside potential
Previous Close
¥1,645.00

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

SPARX Group Co., Ltd. is a specialized asset management firm with a diversified investment focus spanning real estate, Intelligent Technology (including AI and robotics), and sustainability-driven sectors such as hydrogen-powered solutions and carbon neutrality. The company operates primarily in Japan, serving institutional clients like corporate pension funds, government entities, and private banks. Its thematic investment approach differentiates it from traditional asset managers, positioning SPARX as a forward-thinking player in the financial services sector. The firm’s emphasis on emerging technologies and environmental solutions aligns with global trends, enhancing its appeal to investors seeking exposure to innovation and ESG-compliant strategies. SPARX’s subsidiary structure allows for targeted expertise in niche markets, reinforcing its competitive edge in a crowded industry. With a strong domestic presence and a clear thematic focus, the company is well-placed to capitalize on Japan’s growing demand for alternative and sustainable investment products.

Revenue Profitability And Efficiency

In FY 2024, SPARX reported revenue of JPY 16.5 billion and net income of JPY 6.5 billion, reflecting a robust profit margin of approximately 39.5%. The firm’s operating cash flow stood at JPY 5.99 billion, while capital expenditures were minimal at JPY -406 million, indicating efficient capital deployment. These metrics underscore SPARX’s ability to generate strong returns from its asset management operations.

Earnings Power And Capital Efficiency

SPARX demonstrated solid earnings power with diluted EPS of JPY 163.77, supported by its high-margin business model. The company’s capital efficiency is evident in its ability to maintain significant cash reserves (JPY 22.1 billion) while managing moderate debt levels (JPY 9 billion). This balance suggests prudent financial management and capacity for strategic investments or shareholder returns.

Balance Sheet And Financial Health

SPARX maintains a healthy balance sheet with JPY 22.1 billion in cash and equivalents, providing ample liquidity. Total debt of JPY 9 billion is manageable relative to its market cap of JPY 57.3 billion, reflecting a conservative leverage profile. The firm’s financial stability is further reinforced by its positive operating cash flow and low capital intensity.

Growth Trends And Dividend Policy

SPARX’s growth is tied to its thematic investment strategies, which align with global megatrends. The company paid a dividend of JPY 68 per share, signaling a commitment to shareholder returns. Its ability to sustain dividends while investing in high-growth sectors highlights a balanced approach to capital allocation.

Valuation And Market Expectations

With a market cap of JPY 57.3 billion and a beta of 0.55, SPARX is perceived as a relatively stable investment within the volatile asset management sector. Its valuation reflects investor confidence in its niche focus and profitability, though broader market conditions may influence future performance.

Strategic Advantages And Outlook

SPARX’s strategic advantage lies in its thematic investment expertise and strong institutional client base. The firm is well-positioned to benefit from Japan’s increasing focus on sustainability and technology. However, its outlook depends on maintaining performance in a competitive and regulatory-sensitive industry.

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