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
3113$83.0058

UNIVA Oak Holdings Ltd

Investment Banking & Brokerage ServicesVerified

UNIVA Oak Holdings Ltd has a market price of 83.0 JPY, with a market capitalization of 7,738,501,929 JPY, and a price-to-book ratio of 4.34, indicating a premium valuation relative to its book value. The company's liquidity position is characterized by 854,546,000 JPY in cash and equivalents, but it also carries 2,125,067,000 JPY in long-term debt, resulting in a debt-to-equity ratio of 1.19. The negative operating cash flow of -207,423,000 JPY and free cash flow of -723,359,000 JPY suggest ongoing liquidity pressures. Profitability metrics are weak, with a net loss of 740,417,000 JPY and an operating loss of 693,326,000 JPY. Return on equity is -0.4155, and return on assets is -0.1479, both significantly below the industry norms for investment banking and brokerage services. The company's EBITDA multiple is negative at -12.99, reflecting the unprofitable state of operations. The company's revenue is distributed across three segments: Financial Business, Clean Energy Business, and Mobile Business. The Financial Business segment is the primary contributor, though the exact revenue share is not disclosed. The Clean Energy and Mobile Business segments are smaller and may not significantly impact overall profitability. The company's geographic exposure is primarily domestic, with no material international revenue disclosed. Looking ahead, the company is expected to face continued challenges. The current fiscal year is projected to show a decline in revenue and profitability, with no clear signs of improvement in the next fiscal year. The negative operating and free cash flows indicate a lack of internal funding for growth or debt reduction. The risk assessment highlights medium liquidity risk and low dilution risk. The company's negative net cash position after subtracting total debt is a key flag. There is no indication of near-term dilution pressure, and the company has not issued new shares recently. However, the financial structure remains vulnerable to further deterioration. Recent filings and transcripts do not provide additional insights into the company's strategic direction or operational performance. The company's financial results and risk profile remain consistent with the latest available data, with no material events reported that would alter the current outlook.

30-day price · 3113-18.00 (-19.4%)
Low$71.00High$93.00Close$75.00As of21 May, 00:00 UTC
Profile
CompanyUNIVA Oak Holdings Ltd
Ticker3113.T
SectorFinancials
BusinessBanking & Investment Services
Industry groupBanking & Investment Services
IndustryInvestment Banking & Brokerage Services
AI analysis

Business. UNIVA Oak Holdings Ltd operates primarily in the financial services sector, with investment banking, securities, and asset management as its core revenue drivers, alongside clean energy and mobile business segments.

Classification. The company is classified under the industry "Investment Banking & Brokerage Services" within the "Banking & Investment Services" business sector, with a confidence level of 0.92.

UNIVA Oak Holdings Ltd has a market price of 83.0 JPY, with a market capitalization of 7,738,501,929 JPY, and a price-to-book ratio of 4.34, indicating a premium valuation relative to its book value. The company's liquidity position is characterized by 854,546,000 JPY in cash and equivalents, but it also carries 2,125,067,000 JPY in long-term debt, resulting in a debt-to-equity ratio of 1.19. The negative operating cash flow of -207,423,000 JPY and free cash flow of -723,359,000 JPY suggest ongoing liquidity pressures. Profitability metrics are weak, with a net loss of 740,417,000 JPY and an operating loss of 693,326,000 JPY. Return on equity is -0.4155, and return on assets is -0.1479, both significantly below the industry norms for investment banking and brokerage services. The company's EBITDA multiple is negative at -12.99, reflecting the unprofitable state of operations. The company's revenue is distributed across three segments: Financial Business, Clean Energy Business, and Mobile Business. The Financial Business segment is the primary contributor, though the exact revenue share is not disclosed. The Clean Energy and Mobile Business segments are smaller and may not significantly impact overall profitability. The company's geographic exposure is primarily domestic, with no material international revenue disclosed. Looking ahead, the company is expected to face continued challenges. The current fiscal year is projected to show a decline in revenue and profitability, with no clear signs of improvement in the next fiscal year. The negative operating and free cash flows indicate a lack of internal funding for growth or debt reduction. The risk assessment highlights medium liquidity risk and low dilution risk. The company's negative net cash position after subtracting total debt is a key flag. There is no indication of near-term dilution pressure, and the company has not issued new shares recently. However, the financial structure remains vulnerable to further deterioration. Recent filings and transcripts do not provide additional insights into the company's strategic direction or operational performance. The company's financial results and risk profile remain consistent with the latest available data, with no material events reported that would alter the current outlook.
Key takeaways
  • UNIVA Oak Holdings Ltd is operating at a net loss with negative operating and free cash flows, indicating significant financial stress.
  • The company's valuation is premium relative to book value, but its profitability metrics are weak, with negative returns on equity and assets.
  • The company's revenue is concentrated in the Financial Business segment, with limited diversification into clean energy and mobile services.
  • The company faces medium liquidity risk and is unlikely to see improvement in the near term, with no clear path to profitability.
  • There is no immediate dilution risk, but the company's financial structure remains vulnerable to further deterioration.
  • --
  • # RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$2.88B
Gross profit$1.50B
Operating income-$693.3M
Net income-$740.4M
R&D
SG&A
D&A
SBC
Operating cash flow-$207.4M
CapEx-$7.5M
Free cash flow-$723.4M
Total assets$5.01B
Total liabilities$3.23B
Total equity$1.78B
Cash & equivalents$854.5M
Long-term debt$2.13B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$2.88B-$693.3M-$740.4M-$723.4M
FY-1$5.04B-$2.01B-$1.43B-$1.56B
FY-2$2.05B-$995.6M-$687.6M-$542.8M
FY-3$2.61B-$1.79B-$1.66B-$1.79B
FY-4$5.53B-$841.3M-$951.2M-$1.16B
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$5.01B$1.78B$854.5M
FY-1$6.04B$2.68B$974.1M
FY-2$7.56B$4.24B$1.30B
FY-3$7.36B$4.04B$1.96B
FY-4$7.75B$4.77B$2.25B
PeriodOCFCapExFCFSBC
FY0-$207.4M-$7.5M-$723.4M
FY-1-$954.5M-$19.4M-$1.56B
FY-2-$1.02B-$28.2M-$542.8M
FY-3-$1.19B-$154.9M-$1.79B
FY-4$754.2M-$261.7M-$1.16B
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$557.4M-$137.2M-$14.8M
FQ-1$341.6M-$202.6M-$130.1M
FQ-2$443.0M-$154.2M-$265.9M
FQ-3$775.3M-$313.0M-$632.2M
FQ-4$698.6M-$151.5M$134.3M
FQ-5$668.5M-$156.2M-$373.0M
FQ-6$739.6M-$72.5M$130.5M
FQ-7$1.10B-$879.6M-$818.3M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$4.97B$1.46B$665.5M
FQ-1$4.73B$1.52B$725.2M
FQ-2$4.63B$1.60B$665.0M
FQ-3$5.01B$1.78B$854.5M
FQ-4$5.54B$2.57B$773.7M
FQ-5$5.36B$2.26B$945.4M
FQ-6$5.76B$2.72B$844.8M
FQ-7$6.04B$2.68B$974.1M
PeriodOCFCapExFCFSBC
FQ0
FQ-1-$366.1M-$4.5M
FQ-2
FQ-3-$207.4M-$7.5M
FQ-4
FQ-5-$65.9M-$7.0M
FQ-6
FQ-7-$954.5M-$19.4M
Valuation
Market price$83.00
Market cap$7.74B
Enterprise value$9.01B
P/E
Reported non-GAAP P/E
EV/Revenue3.1
EV/Op income
EV/OCF
P/B4.3
P/Tangible book4.3
Tangible book$1.78B
Net cash-$1.27B
Current ratio1.3
Debt/Equity1.2
ROA-14.8%
ROE-41.5%
Cash conversion28.0%
CapEx/Revenue-0.3%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Investment Banking & Brokerage Services · cohort 1 companies
Metric3113Activity
Op margin-24.1%7.3% medp25 -18.6% · p75 20.2%bottom quartile
Net margin-25.7%16.4% medp25 16.4% · p75 16.4%bottom quartile
Gross margin52.2%32.4% medp25 32.4% · p75 32.4%top quartile
CapEx / revenue-0.3%0.8% medp25 0.8% · p75 0.8%bottom quartile
Debt / equity119.0%6.9% medp25 0.2% · p75 120.9%above median
Observations
IR observations
Last actual EPS-9.18 JPY
Last actual revenue2,882,050,000 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
2026-05-13 00:23 UTC#a18ae23d
Market quoteclose JPY 83.00 · shares 0.09B diluted
no public URL
2026-05-13 00:23 UTC#5fd4a354
Source: analysis-pipeline (hybrid)Generated: 2026-05-13 00:25 UTCJob: 059ec27e