investorscraft@gmail.com

Intrinsic ValueShizuoka Financial Group,Inc. (5831.T)

Previous Close¥2,518.00
Intrinsic Value
Upside potential
Previous Close
¥2,518.00

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

Shizuoka Financial Group, Inc. operates as a regional banking powerhouse in Japan, offering a diversified suite of financial services through its Banking and Leasing Operations segments. The company’s core revenue model is anchored in traditional banking activities, including deposits, loans, and investment securities, supplemented by leasing services, advisory functions, and ancillary financial solutions. Its regional focus in Shizuoka provides a stable deposit base and lending opportunities, while its leasing segment diversifies income streams. The group also engages in fee-based services such as job placement, real estate appraisal, and document processing, enhancing non-interest income. As a former standalone bank, Shizuoka Financial Group leverages deep local market expertise, positioning itself as a trusted financial intermediary for retail and corporate clients. Its integrated approach—combining banking, leasing, and advisory services—strengthens its competitive edge in Japan’s crowded regional banking sector. The company’s emphasis on digital transformation and operational efficiency further supports its ability to navigate regulatory pressures and low-interest-rate challenges.

Revenue Profitability And Efficiency

Shizuoka Financial Group reported revenue of ¥229.8 billion for FY2024, with net income reaching ¥57.8 billion, reflecting a steady profitability margin. The diluted EPS of ¥104.15 underscores efficient earnings distribution. Operating cash flow stood at ¥99.2 billion, while capital expenditures were modest at -¥12.1 billion, indicating disciplined investment in infrastructure and technology. The company’s ability to generate robust cash flow supports its operational resilience.

Earnings Power And Capital Efficiency

The group’s earnings power is driven by its diversified revenue streams, with net income representing a healthy return on its asset base. Capital efficiency is evident in its ability to maintain profitability despite Japan’s challenging interest rate environment. The leasing segment and fee-based services contribute to stable earnings, mitigating reliance on traditional net interest margins.

Balance Sheet And Financial Health

Shizuoka Financial Group maintains a solid balance sheet, with cash and equivalents of ¥1.56 trillion providing ample liquidity. Total debt of ¥2.62 trillion reflects its borrowing activities, but the strong deposit base and regional focus mitigate refinancing risks. The company’s conservative leverage profile aligns with its regional banking peers, ensuring financial stability.

Growth Trends And Dividend Policy

Growth trends are modest, reflecting Japan’s mature banking sector, but the group’s focus on digital services and leasing operations offers incremental opportunities. The dividend per share of ¥60 demonstrates a commitment to shareholder returns, supported by consistent earnings and cash flow generation.

Valuation And Market Expectations

With a market cap of ¥892 billion and a low beta of 0.102, Shizuoka Financial Group is viewed as a stable, low-volatility investment. The valuation reflects its regional focus and steady earnings, though growth expectations remain tempered by macroeconomic headwinds in Japan’s banking sector.

Strategic Advantages And Outlook

Shizuoka Financial Group’s strategic advantages lie in its regional dominance, diversified revenue streams, and operational efficiency. The outlook remains stable, with opportunities in digital transformation and fee-based services offsetting interest rate pressures. Its conservative risk management and strong local presence position it well for sustained performance.

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