Last Update 11 Dec 25
Fair value Increased 2.33%8601: Dividend Increase And Buybacks Will Support Future Earnings Stability
Analysts have modestly raised their price target on Daiwa Securities Group from ¥1,227 to ¥1,256. This reflects expectations of improved profitability and a higher future earnings multiple, despite more tempered revenue growth assumptions and a higher discount rate.
What's in the News
- A board meeting is scheduled for November 4, 2025, with an agenda to consider and approve the distribution of interim dividends (Key Developments).
- The company announced a cash dividend of JPY 29.00 per share for the second quarter of fiscal 2025, compared with JPY 28.00 a year earlier. Payments are set to commence on December 3, 2025, with a record date of September 30, 2025 (Key Developments).
- The company completed a major share repurchase program announced on April 28, 2025, buying back a total of 46,596,600 shares, or 3.32 percent of shares outstanding, for approximately JPY 49,999.98 million (Key Developments).
Valuation Changes
- The Fair Value Estimate has risen slightly from ¥1,227.14 to ¥1,255.71 per share, reflecting a modestly higher intrinsic valuation.
- The Discount Rate has increased significantly from 8.02 percent to 11.10 percent, implying a higher required return and greater perceived risk.
- Revenue Growth Assumptions have fallen sharply from 31.33 percent to 3.17 percent, indicating a more conservative outlook for top-line expansion.
- The Net Profit Margin has improved moderately from 9.67 percent to 11.23 percent, supporting higher expected profitability on a slower growth base.
- The Future P/E Multiple has risen slightly from 11.87x to 13.30x, suggesting a somewhat higher valuation being placed on projected earnings.
Key Takeaways
- Strong growth in wealth and asset management driven by demand for diversified investment products, passive strategies, and rising client adoption boosts revenue stability and margins.
- Strategic international expansion, digital transformation, and focus on sustainable finance position the company for resilient earnings and reduced reliance on domestic markets.
- Heavy reliance on domestic market, sluggish global diversification, and rising costs threaten growth as competition and industry shifts challenge earnings stability and traditional revenue streams.
Catalysts
About Daiwa Securities Group- Operates in the financial and capital markets in Japan and internationally.
- Rapidly growing wrap account and fund inflows in wealth management, as observed in rising net asset-based revenues and expanded asset consulting, suggest increasing demand for diversified and retirement-focused investment products amid demographic and wealth trends, likely supporting future revenue growth and greater fee stability.
- Ongoing recovery and record-high AUMs in both securities and real estate asset management, along with positive contributions from Global X and alternative investments, indicate effective positioning in high-margin, recurring-fee businesses and product lines benefiting from client adoption of passive investment strategies, which should structurally improve net margins and earnings resilience.
- Acceleration of digital transformation initiatives-such as AI-driven automation, platform enhancements, and improved fraud prevention-aim to lower operational expenses and streamline client onboarding, directly lifting operating leverage and net margins over time.
- Expansion and deepening of international business activities, strategic investments (like Global X in the U.S.), and focus on cross-border asset flows position Daiwa to capitalize on the globalization of capital markets and diversifying sources of fee income, which should support future revenue and profit growth while reducing domestic market dependence.
- Stability and growth in fixed income trading (FICC) and infrastructure/renewable alternatives business, coupled with increased foreign investor participation in Japan's capital markets, leverage long-term trends of higher global capital mobility and rising demand for sustainable finance, thus providing upside to trading revenues and capital markets fee income.
Daiwa Securities Group Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming Daiwa Securities Group's revenue will grow by 26.7% annually over the next 3 years.
- Analysts assume that profit margins will shrink from 20.9% today to 10.1% in 3 years time.
- Analysts expect earnings to reach ¥159.4 billion (and earnings per share of ¥120.0) by about September 2028, down from ¥161.6 billion today. The analysts are largely in agreement about this estimate.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 11.9x on those 2028 earnings, up from 9.8x today. This future PE is lower than the current PE for the JP Capital Markets industry at 16.2x.
- Analysts expect the number of shares outstanding to decline by 0.86% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 7.92%, as per the Simply Wall St company report.
Daiwa Securities Group Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- Daiwa Securities Group's considerable reliance on the Japanese domestic market exposes it to Japan's aging and shrinking population, potentially leading to a reduced investor base and softer demand for investment services in the long term, which could constrain revenue and future growth prospects.
- Persistent high cost structure, particularly rising personnel expenses in an inflationary environment and slower-than-desired efficiency improvements through digital transformation or automation, may limit net margin expansion and restrict improvements to earnings.
- Daiwa's overseas operations, especially in Europe, continue to produce losses and have not yet achieved breakeven despite previous cost controls and personnel changes, indicating ongoing execution risk in global diversification efforts and posing risk to earnings stability.
- The company's earnings remain highly sensitive to market volatility and large, episodic deals (e.g., underwriting, M&A). Recent declines in commissions across underwriting, brokerage, and M&A point to continued exposure to fee compression and the risk of further revenue declines if capital market activity remains sluggish.
- Heightened competition for deposits, pressure from digital disruptors, and the global shift to passive investing could erode traditional revenue streams if Daiwa is unable to innovate and contain costs sufficiently, potentially impacting both revenue and net margins over time.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of ¥1118.571 for Daiwa Securities Group based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of ¥1350.0, and the most bearish reporting a price target of just ¥1050.0.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be ¥1574.6 billion, earnings will come to ¥159.4 billion, and it would be trading on a PE ratio of 11.9x, assuming you use a discount rate of 7.9%.
- Given the current share price of ¥1140.5, the analyst price target of ¥1118.57 is 2.0% lower. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
Have other thoughts on Daiwa Securities Group?
Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.
Create NarrativeHow well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.


