investorscraft@gmail.com

Intrinsic ValueYutaka Trusty Securities Co., Ltd. (8747.T)

Previous Close¥2,625.00
Intrinsic Value
Upside potential
Previous Close
¥2,625.00

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

Yutaka Trusty Securities Co., Ltd. operates as a specialized financial services firm in Japan, primarily focusing on commodity futures trading and securities brokerage. The company’s diversified revenue streams include commodity derivatives, stock index margin trading, and investment trust sales, alongside ancillary activities like gold bullion sales and real estate management. Its rebranding in 2020 reflects a strategic shift toward a broader securities-oriented business model, positioning it as a niche player in Japan’s competitive capital markets. The firm’s market position is bolstered by its long-standing presence since 1957 and its headquarters in Tokyo, a global financial hub. While smaller in scale compared to Japan’s megabanks, Yutaka Trusty leverages its expertise in commodity trading and localized client relationships to maintain relevance. The real estate segment, though secondary, provides stable cash flows, diversifying its operational risks. The company’s focus on derivatives and margin trading aligns with Japan’s active retail investor base, though it faces regulatory and market volatility headwinds.

Revenue Profitability And Efficiency

In FY2024, Yutaka Trusty reported revenue of ¥7.4 billion, with net income of ¥1.43 billion, reflecting a healthy net margin of approximately 19.3%. The firm’s operating cash flow of ¥1.95 billion underscores efficient cash generation, supported by modest capital expenditures of -¥96.8 million. Its profitability metrics suggest disciplined cost management, though revenue concentration in trading activities exposes it to market cyclicality.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥259.91 highlights strong earnings power relative to its market cap. With ¥7.98 billion in cash and equivalents against total debt of ¥706.7 million, Yutaka Trusty maintains a robust liquidity position. Its capital efficiency is further evidenced by a debt-light balance sheet, allowing flexibility to reinvest in growth or return capital to shareholders.

Balance Sheet And Financial Health

Yutaka Trusty’s balance sheet is characterized by high liquidity, with cash and equivalents covering 11.3x total debt. The minimal debt burden and positive operating cash flow indicate low financial risk. However, the lack of detailed asset breakdowns limits deeper analysis of working capital or long-term asset utilization.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s capital markets activity, with limited historical data for trend analysis. Its dividend payout of ¥86 per share suggests a shareholder-friendly policy, though sustainability depends on earnings stability. The absence of explicit growth initiatives in disclosures warrants caution regarding future scalability.

Valuation And Market Expectations

At a market cap of ¥8.56 billion, the stock trades at a P/E of ~5.99x (based on diluted EPS), implying modest market expectations. The beta of 0.6 indicates lower volatility versus the broader market, appealing to risk-averse investors. Valuation appears conservative, but sector-specific risks may justify the discount.

Strategic Advantages And Outlook

Yutaka Trusty’s niche expertise in commodity trading and localized brokerage services provides a defensible moat in Japan’s fragmented market. However, reliance on trading revenues and limited geographic diversification pose challenges. The outlook hinges on Japan’s retail investor sentiment and regulatory environment, with upside potential from strategic expansions or technological adoption in trading platforms.

Sources

Company disclosures, 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