OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
3121$212.0057

MBK Co Ltd

Investment Management & Fund OperatorsVerified

MBK Co Ltd exhibits a liquidity profile with a price-to-book ratio of 1.38 and a current ratio of 4.11, indicating a relatively strong short-term liquidity position. However, the company's free cash flow is negative at -808.18 million JPY, and capital expenditures are -945.80 million JPY, suggesting ongoing investment in operations. Profitability metrics show a return on equity of -1.85% and a return on assets of -0.56%, both below the typical thresholds for healthy performance in the investment management industry. The company's net income is negative at -85.85 million JPY, and operating income is 240.10 million JPY, indicating a challenging operating environment. The company's revenue is derived from two segments: Merchant Banking and Operations. The Operations segment includes lodging, dining, and hospital meal facilities, which may be subject to seasonal and regional demand fluctuations. The financial data does not provide a breakdown of revenue by geographic region, but the company's operations suggest a concentration in Japan. Looking ahead, the company's revenue outlook is uncertain, with a net income of -85.85 million JPY and a negative return on equity. The company's debt-to-equity ratio is 2.26, indicating a high level of leverage, which could impact its ability to grow without additional financing. Risk factors include a medium liquidity risk and a negative net cash position after subtracting total debt. The company's dilution risk is assessed as low, but the negative free cash flow and high debt levels could necessitate future equity issuance, potentially diluting existing shareholders. Recent events include a reported net loss and a negative return on equity, which may affect investor sentiment. The company's operations in the hospitality sector could be impacted by broader economic conditions and consumer spending trends.

30-day price · 3121-17.00 (-7.4%)
Low$207.00High$236.00Close$213.00As of21 May, 00:00 UTC
Profile
CompanyMBK Co Ltd
Ticker3121.T
SectorFinancials
BusinessBanking & Investment Services
Industry groupBanking & Investment Services
IndustryInvestment Management & Fund Operators
AI analysis

Business. MBK Co Ltd operates in the merchant banking and operations sectors, providing investment services for domestic and foreign companies and real estate, as well as managing lodging, dining, and hospital meal facilities.

Classification. MBK Co Ltd is classified under the industry "Investment Management & Fund Operators" within the "Banking & Investment Services" business sector, with a confidence level of 0.92.

MBK Co Ltd exhibits a liquidity profile with a price-to-book ratio of 1.38 and a current ratio of 4.11, indicating a relatively strong short-term liquidity position. However, the company's free cash flow is negative at -808.18 million JPY, and capital expenditures are -945.80 million JPY, suggesting ongoing investment in operations. Profitability metrics show a return on equity of -1.85% and a return on assets of -0.56%, both below the typical thresholds for healthy performance in the investment management industry. The company's net income is negative at -85.85 million JPY, and operating income is 240.10 million JPY, indicating a challenging operating environment. The company's revenue is derived from two segments: Merchant Banking and Operations. The Operations segment includes lodging, dining, and hospital meal facilities, which may be subject to seasonal and regional demand fluctuations. The financial data does not provide a breakdown of revenue by geographic region, but the company's operations suggest a concentration in Japan. Looking ahead, the company's revenue outlook is uncertain, with a net income of -85.85 million JPY and a negative return on equity. The company's debt-to-equity ratio is 2.26, indicating a high level of leverage, which could impact its ability to grow without additional financing. Risk factors include a medium liquidity risk and a negative net cash position after subtracting total debt. The company's dilution risk is assessed as low, but the negative free cash flow and high debt levels could necessitate future equity issuance, potentially diluting existing shareholders. Recent events include a reported net loss and a negative return on equity, which may affect investor sentiment. The company's operations in the hospitality sector could be impacted by broader economic conditions and consumer spending trends.
Key takeaways
  • MBK Co Ltd has a strong current ratio but faces challenges with negative free cash flow and capital expenditures.
  • The company's profitability metrics are below industry norms, with a negative return on equity and return on assets.
  • Revenue is concentrated in two segments, with potential exposure to seasonal and regional demand fluctuations.
  • The company's high debt-to-equity ratio and negative net cash position pose liquidity and financial risk.
  • Future growth may require additional financing, which could lead to equity dilution.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$3.38B
Gross profit$789.5M
Operating income$240.1M
Net income-$85.8M
R&D
SG&A
D&A
SBC
Operating cash flow$2.36B
CapEx-$945.8M
Free cash flow-$808.2M
Total assets$15.44B
Total liabilities$10.79B
Total equity$4.65B
Cash & equivalents$1.60B
Long-term debt$10.50B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$3.38B$240.1M-$85.8M-$808.2M
FY-1$4.45B$323.5M$182.4M-$5.02B
FY-2$1.54B-$16.8M$98.5M
FY-3$2.72B$206.1M$70.7M-$161.8M
FY-4$1.64B$50.3M-$44.1M$100.2M
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$15.44B$4.65B$1.60B
FY-1$16.38B$4.18B$1.27B
FY-2$13.96B$4.03B$1.29B
FY-3$10.85B$4.13B$1.06B
FY-4$10.52B$3.46B$523.5M
PeriodOCFCapExFCFSBC
FY0$2.36B-$945.8M-$808.2M
FY-1$3.14B-$5.46B-$5.02B
FY-2-$241.9M-$4.80B
FY-3$982.3M-$376.1M-$161.8M
FY-4$555.5M-$36.9M$100.2M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$406.2M$164.2M$30.4M
FQ-1$1.08B$9.8M-$111.3M
FQ-2$675.1M$125.6M$26.8M
FQ-3$1.05B$64.4M$8.7M
FQ-4$575.6M$40.2M-$10.0M
FQ-5$2.27B$183.8M$92.0M
FQ-6$756.3M$125.4M$76.8M
FQ-7$1.06B$82.8M$126.5M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$15.23B$4.62B$916.2M
FQ-1$15.44B$4.65B$1.60B
FQ-2$16.19B$4.80B$1.92B
FQ-3$15.68B$3.97B$943.1M
FQ-4$16.32B$3.96B$764.8M
FQ-5$16.38B$4.18B$1.27B
FQ-6$16.89B$4.09B$667.4M
FQ-7$17.24B$4.01B$585.8M
PeriodOCFCapExFCFSBC
FQ0
FQ-1$2.36B-$945.8M
FQ-2
FQ-3$1.16B-$903.4M
FQ-4
FQ-5$3.14B-$5.46B
FQ-6
FQ-7$455.3M-$4.44B
Valuation
Market price$212.00
Market cap$6.44B
Enterprise value$15.35B
P/E
Reported non-GAAP P/E
EV/Revenue4.5
EV/Op income63.9
EV/OCF6.5
P/B1.4
P/Tangible book1.4
Tangible book$4.65B
Net cash-$8.90B
Current ratio4.1
Debt/Equity2.3
ROA-0.6%
ROE-1.8%
Cash conversion-27.5%
CapEx/Revenue-28.0%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Banking & Investment Services · cohort 10 companies
Metric3121Activity
Op margin7.1%26.6% medp25 13.9% · p75 29.0%bottom quartile
Net margin-2.5%18.8% medp25 13.7% · p75 22.7%bottom quartile
Gross margin23.3%67.6% medp25 41.5% · p75 93.2%bottom quartile
CapEx / revenue-28.0%1.2% medp25 0.4% · p75 1.9%bottom quartile
Debt / equity226.0%7.7% medp25 7.7% · p75 7.7%top quartile
Observations
IR observations
Last actual EPS-2.07 JPY
Last actual revenue4,352,290,000 JPY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-12 01:07 UTC#e071e0da
Market quoteclose JPY 212.00 · shares 0.03B diluted
no public URL
2026-05-12 01:07 UTC#9db07cc2
Source: analysis-pipeline (hybrid)Generated: 2026-05-12 01:09 UTCJob: bddd344b