investorscraft@gmail.com

Intrinsic ValueCredit Saison Co., Ltd. (8253.T)

Previous Close¥4,151.00
Intrinsic Value
Upside potential
Previous Close
¥4,151.00

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

Credit Saison Co., Ltd. operates as a diversified financial services provider in Japan and internationally, specializing in credit cards, payment solutions, leasing, and real estate. The company generates revenue through interest income, transaction fees, and service charges, leveraging its strong brand recognition and extensive network in Japan’s competitive credit services sector. Its core offerings include credit and prepaid cards, digital payment platforms, and business support services, catering to both consumers and corporate clients. Credit Saison maintains a robust market position by integrating technology with traditional financial services, enhancing customer engagement through smartphone-based solutions and digital asset management. The company also diversifies its portfolio with leasing operations, real estate activities, and entertainment ventures, ensuring resilience against sector-specific risks. As a key player in Japan’s financial ecosystem, Credit Saison balances innovation with regulatory compliance, positioning itself as a trusted partner for transactional and credit-based financial needs.

Revenue Profitability And Efficiency

Credit Saison reported revenue of JPY 420.3 billion for FY 2024, with net income reaching JPY 72.99 billion, reflecting a solid profitability margin. The diluted EPS stood at JPY 453.08, indicating efficient earnings distribution. However, operating cash flow was negative at JPY -213.4 billion, likely due to significant working capital adjustments or investment activities, while capital expenditures totaled JPY -19.27 billion.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with net income growth supported by diversified revenue streams and cost management. Capital efficiency is evident in its ability to sustain profitability despite a high debt load, though the negative operating cash flow suggests potential liquidity pressures or reinvestment needs. The focus on digital and payment solutions may enhance long-term capital returns.

Balance Sheet And Financial Health

Credit Saison’s balance sheet shows JPY 108.7 billion in cash and equivalents against total debt of JPY 3.06 trillion, indicating a leveraged position common in financial services. The high debt level is mitigated by steady income generation and asset diversification. Investors should monitor debt servicing capacity, particularly in fluctuating interest rate environments.

Growth Trends And Dividend Policy

The company’s growth is driven by digital payment adoption and leasing services, though revenue expansion may face headwinds from economic conditions. Credit Saison maintains a shareholder-friendly approach, with a dividend per share of JPY 120, reflecting a commitment to returns amid its leveraged structure. Future growth may hinge on scaling high-margin digital services.

Valuation And Market Expectations

With a market cap of JPY 574.2 billion and a beta of 0.34, Credit Saison is viewed as a stable player with lower volatility than the broader market. Investors likely value its diversified model and steady profitability, though the high debt-to-equity ratio may temper valuation multiples in risk-off scenarios.

Strategic Advantages And Outlook

Credit Saison’s strategic strengths lie in its integrated financial services platform and technological adaptability. The outlook remains cautiously optimistic, with growth opportunities in digital payments and real estate offsetting sector risks. Maintaining balance sheet discipline and innovating in high-demand segments will be critical for sustained performance.

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