investorscraft@gmail.com

Intrinsic ValueJAPAN POST BANK Co., Ltd. (7182.T)

Previous Close¥2,740.00
Intrinsic Value
Upside potential
Previous Close
¥2,740.00

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

JAPAN POST BANK Co., Ltd. operates as a key retail and corporate banking institution in Japan, leveraging its extensive branch and ATM network to serve a broad customer base. The bank specializes in deposit products, including liquid and fixed-term deposits, alongside loan offerings such as secured loans, syndicated loans, and government-backed financing. Its diversified portfolio also includes securities investments, foreign exchange services, and insurance products, reinforcing its role as a comprehensive financial services provider. As a subsidiary of Japan Post Holdings, the bank benefits from strong brand recognition and a trusted legacy in the Japanese market. Its vast distribution network, with over 23,000 branches and 32,000 ATMs, ensures deep market penetration and accessibility, particularly in retail banking. While competition from megabanks and regional players is intense, JAPAN POST BANK maintains a stable position due to its government ties, conservative risk management, and focus on retail savings and loans. The bank’s intermediary services, including mortgages and credit cards, further enhance its revenue streams and customer retention.

Revenue Profitability And Efficiency

In FY 2024, JAPAN POST BANK reported revenue of JPY 1.92 trillion and net income of JPY 356.1 billion, reflecting a stable but modestly growing profitability profile. The bank’s diluted EPS stood at JPY 98.43, indicating efficient earnings distribution across its sizable share base. Operating cash flow was JPY 81.04 billion, though capital expenditures of JPY -27.38 billion suggest ongoing investments in infrastructure and digital capabilities. The bank’s reliance on low-cost deposits and conservative lending practices supports steady margins, though interest rate fluctuations pose a risk.

Earnings Power And Capital Efficiency

The bank’s earnings power is underpinned by its vast deposit base and low-cost funding structure, enabling stable net interest income. Its capital efficiency is evident in its ability to generate consistent returns despite a highly regulated and competitive environment. However, the negative beta of -0.026 suggests its performance is somewhat insulated from broader market volatility, likely due to its government-linked operations and focus on retail banking.

Balance Sheet And Financial Health

JAPAN POST BANK maintains a robust balance sheet, with JPY 57.72 trillion in cash and equivalents, providing significant liquidity. Total debt stands at JPY 28.4 trillion, reflecting its borrowing activities to support lending operations. The bank’s conservative asset-liability management and strong capitalization underscore its financial stability, though its large deposit base also necessitates careful interest rate risk management.

Growth Trends And Dividend Policy

Growth trends remain moderate, with the bank prioritizing stability over aggressive expansion. Its dividend per share of JPY 58 reflects a commitment to shareholder returns, supported by steady earnings. While loan growth may be constrained by Japan’s low-interest-rate environment, the bank’s focus on retail deposits and fee-based services offers a balanced revenue mix.

Valuation And Market Expectations

With a market cap of JPY 5.47 trillion, the bank trades at a valuation reflective of its steady but slow-growth profile. Investors likely view it as a defensive play, given its government backing and low beta. Market expectations are tempered by Japan’s macroeconomic challenges, including demographic pressures and prolonged low rates.

Strategic Advantages And Outlook

JAPAN POST BANK’s strategic advantages include its unparalleled distribution network, strong deposit franchise, and government affiliation. The outlook remains stable, with growth hinging on digital transformation and fee-income diversification. However, macroeconomic headwinds and regulatory scrutiny could limit upside potential in the near term.

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