investorscraft@gmail.com

Intrinsic ValueFinTech Global Incorporated (8789.T)

Previous Close¥146.00
Intrinsic Value
Upside potential
Previous Close
¥146.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

FinTech Global Incorporated operates as a diversified financial services firm in Japan, offering a broad spectrum of services including financial advisory, asset management, and real estate development. The company’s revenue model is multifaceted, deriving income from consulting fees, software sales, asset management commissions, and real estate transactions. Its operations span traditional financial services, technology-driven solutions, and niche sectors like aircraft asset management, positioning it as a hybrid financial conglomerate with both legacy and innovative revenue streams. The firm’s market position is bolstered by its integrated approach, combining financial expertise with technological infrastructure support, particularly in public accounting and networked asset management. While it competes with larger financial institutions in Japan, its specialization in alternative investments and infrastructure consulting provides differentiation. The company’s theme park operation adds an unconventional but stable revenue source, diversifying its exposure beyond core financial markets.

Revenue Profitability And Efficiency

For FY 2024, FinTech Global reported revenue of JPY 13.8 billion, with net income of JPY 1.68 billion, reflecting a net margin of approximately 12.1%. Operating cash flow stood at JPY 4.06 billion, indicating solid cash generation relative to earnings. Capital expenditures of JPY -895 million suggest moderate reinvestment, though the firm maintains a lean operational footprint given its service-oriented model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 8.36 underscores its ability to translate revenue into shareholder returns. With a beta of 0.69, its earnings exhibit lower volatility than the broader market, likely due to diversified revenue streams. The JPY 5.79 billion cash reserve provides liquidity, though total debt of JPY 7.47 billion indicates a leveraged balance sheet, requiring careful capital allocation.

Balance Sheet And Financial Health

FinTech Global’s financial health is mixed, with JPY 5.79 billion in cash against JPY 7.47 billion in total debt. The debt load is manageable given its operating cash flow, but the firm’s leverage ratio warrants monitoring. Its asset-light model, however, mitigates fixed-cost pressures, supporting financial flexibility.

Growth Trends And Dividend Policy

The company’s growth appears steady, with a JPY 1.5 per share dividend reflecting a conservative payout policy. Its diversified operations provide resilience, though reliance on Japan’s domestic market may limit near-term expansion. The absence of aggressive capex suggests a focus on organic growth and profitability over rapid scaling.

Valuation And Market Expectations

At a market cap of JPY 20.2 billion, the firm trades at ~1.5x revenue and ~12x net income, aligning with mid-tier financial services peers. Its low beta implies investor expectations of stable, albeit modest, growth, priced without significant premium for disruption or sector outperformance.

Strategic Advantages And Outlook

FinTech Global’s strength lies in its hybrid financial and technological service offerings, which cater to niche demand in Japan. However, its reliance on domestic markets and leveraged balance sheet could constrain agility. The outlook remains neutral, with opportunities in infrastructure consulting offset by macroeconomic risks in Japan’s financial sector.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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