investorscraft@gmail.com

Intrinsic ValueT&D Holdings, Inc. (8795.T)

Previous Close¥3,803.00
Intrinsic Value
Upside potential
Previous Close
¥3,803.00

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

T&D Holdings, Inc. is a leading Japanese life insurance provider, operating through a diversified portfolio of products tailored to household customers, small and medium enterprises, and independent insurance agents. The company’s core offerings include death benefit, medical/nursing care, term life, and disability insurance, alongside savings and protection products distributed via financial institutions and insurance shops. T&D Holdings also extends its services to niche segments such as pet and family insurance, reinforcing its broad market penetration. Beyond insurance, the company engages in policyholder confirmation, investment management, leasing, and credit guarantee services, enhancing its revenue streams. Positioned in Japan’s mature life insurance market, T&D Holdings leverages its extensive in-house sales network and partnerships to maintain competitive differentiation. Its focus on digital transformation, including policy clerical services and software solutions, aligns with industry trends toward operational efficiency. The company’s integrated approach—combining traditional insurance with ancillary financial services—solidifies its standing as a resilient player in a low-growth sector.

Revenue Profitability And Efficiency

T&D Holdings reported revenue of ¥2.30 trillion for FY2024, with net income of ¥98.8 billion, reflecting a stable but modest margin in the capital-intensive life insurance industry. Operating cash flow stood at ¥262.8 billion, underscoring robust premium collections and investment income. Capital expenditures of ¥15.5 billion suggest disciplined reinvestment, likely directed toward IT and service enhancements.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥183.01 indicates steady earnings generation, supported by a diversified product mix and cost management. With a low beta of 0.22, T&D Holdings demonstrates lower volatility relative to the market, typical of defensive life insurers. Its ability to generate consistent cash flow from policyholder premiums and investments highlights capital efficiency.

Balance Sheet And Financial Health

T&D Holdings maintains a strong liquidity position, with cash and equivalents of ¥1.14 trillion against total debt of ¥128.0 billion, reflecting a conservative leverage profile. The substantial cash reserves provide flexibility for claims payouts and strategic initiatives, while the low debt-to-equity ratio aligns with industry norms for life insurers.

Growth Trends And Dividend Policy

Growth prospects are tempered by Japan’s aging population and saturated insurance market, though niche products like pet insurance offer incremental opportunities. The company’s dividend payout of ¥80 per share signals a commitment to shareholder returns, supported by stable cash flows and a capital-light business model.

Valuation And Market Expectations

At a market cap of ¥1.65 trillion, T&D Holdings trades at a modest multiple relative to earnings, reflecting investor caution toward Japan’s stagnant life insurance sector. The low beta suggests market expectations of limited near-term growth but resilience during economic downturns.

Strategic Advantages And Outlook

T&D Holdings’ strategic strengths lie in its diversified distribution channels and ancillary service offerings, which mitigate reliance on traditional insurance sales. The company’s focus on digitalization and cost efficiency positions it to navigate demographic challenges. While growth may remain subdued, its defensive profile and strong balance sheet provide stability in a low-interest-rate environment.

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