investorscraft@gmail.com

Intrinsic ValueSompo Holdings, Inc. (8630.T)

Previous Close¥5,316.00
Intrinsic Value
Upside potential
Previous Close
¥5,316.00

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

Sompo Holdings, Inc. is a leading Japanese insurance conglomerate operating across domestic and international markets. The company’s core business segments include Domestic P&C Insurance, Overseas Insurance, Domestic Life Insurance, and Nursing Care and Healthcare. Its diversified portfolio spans automobile, fire, personal accident, and marine insurance, alongside life insurance and healthcare services. Sompo leverages its strong domestic presence in Japan while expanding globally, particularly in high-growth markets. The company differentiates itself through integrated risk management solutions, wellness services, and asset management, positioning it as a comprehensive provider in the insurance and healthcare sectors. Its strategic focus on digital transformation and customer-centric services enhances its competitive edge in a traditionally conservative industry. With a robust brand and extensive distribution network, Sompo maintains a solid market position in Japan’s P&C insurance space while pursuing growth in nursing care and overseas expansion.

Revenue Profitability And Efficiency

Sompo reported revenue of JPY 4.82 trillion for FY 2024, with net income reaching JPY 416.1 billion, reflecting strong underwriting discipline and investment returns. The diluted EPS stood at JPY 419.69, indicating efficient capital allocation. Operating cash flow was robust at JPY 473.1 billion, supporting liquidity needs and strategic investments. Capital expenditures of JPY -30.98 billion suggest disciplined spending, aligning with long-term growth priorities.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by stable underwriting profits and diversified revenue streams, including life insurance and healthcare services. A beta of 0.169 indicates lower volatility relative to the market, reflecting the defensive nature of its business. Efficient capital deployment is evident in its ability to generate consistent cash flows while maintaining a prudent investment strategy.

Balance Sheet And Financial Health

Sompo’s balance sheet remains strong, with JPY 1.23 trillion in cash and equivalents against total debt of JPY 682.3 billion, ensuring ample liquidity. The conservative leverage profile supports financial flexibility, enabling the company to navigate market uncertainties while funding growth initiatives in nursing care and overseas markets.

Growth Trends And Dividend Policy

Growth is driven by expansion in nursing care and overseas insurance, alongside digital innovation in core P&C operations. The company’s dividend policy is shareholder-friendly, with a dividend per share of JPY 132, reflecting a commitment to returning capital while reinvesting for sustainable growth.

Valuation And Market Expectations

With a market cap of JPY 3.95 trillion, Sompo trades at a valuation reflective of its stable earnings and defensive sector positioning. Investors likely price in steady growth from healthcare and overseas segments, balanced against Japan’s mature P&C market.

Strategic Advantages And Outlook

Sompo’s integrated insurance and healthcare model provides resilience against economic cycles. Strategic advantages include its strong domestic franchise, diversification, and focus on high-margin services. The outlook remains positive, supported by demographic tailwinds in nursing care and disciplined underwriting in core insurance lines.

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