investorscraft@gmail.com

Intrinsic ValueSan ju San Financial Group,Inc. (7322.T)

Previous Close¥5,000.00
Intrinsic Value
Upside potential
Previous Close
¥5,000.00

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

San ju San Financial Group, Inc. operates as a regional banking and financial services provider in Japan, with a diversified business model spanning banking and leasing. The Banking segment forms the core of its operations, offering deposit products, lending services, foreign exchange, and investment trust products, while the Leasing segment provides leasing solutions. The company also engages in credit card and credit guarantee businesses, enhancing its revenue streams. Positioned in the competitive Japanese regional banking sector, San ju San Financial Group leverages its long-standing presence since 1895 to serve local businesses and retail customers. Its headquarters in Yokkaichi underscores its regional focus, though its financial products cater to broader market needs. The company’s dual-segment approach allows it to balance stable interest income from banking with fee-based revenue from leasing and ancillary services. While regional banks in Japan face challenges from demographic shifts and low interest rates, San ju San Financial Group maintains relevance through its diversified offerings and localized customer relationships.

Revenue Profitability And Efficiency

In FY 2024, San ju San Financial Group reported revenue of JPY 63.7 billion and net income of JPY 6.9 billion, reflecting a net margin of approximately 10.8%. The company’s diluted EPS stood at JPY 265.48, indicating moderate profitability. Operating cash flow was JPY 7.6 billion, while capital expenditures were negative JPY 3.4 billion, suggesting disciplined capital allocation and efficient operational management.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, with banking and leasing contributing to stable income. The net income of JPY 6.9 billion demonstrates its ability to generate returns despite Japan’s challenging interest rate environment. Capital efficiency is evident in its operating cash flow of JPY 7.6 billion, which supports reinvestment and dividend distributions.

Balance Sheet And Financial Health

San ju San Financial Group maintains a robust balance sheet, with cash and equivalents of JPY 432.5 billion, providing significant liquidity. Total debt stands at JPY 291.4 billion, indicating a manageable leverage position. The company’s financial health is further underscored by its ability to sustain operations and meet obligations, supported by its strong regional presence.

Growth Trends And Dividend Policy

The company’s growth is tempered by Japan’s stagnant economic conditions, though its diversified model offers stability. It pays a dividend of JPY 94 per share, reflecting a commitment to shareholder returns. With a market cap of JPY 70.4 billion, the company’s valuation aligns with regional banking peers, though growth prospects remain tied to broader economic trends.

Valuation And Market Expectations

San ju San Financial Group trades with a beta of -0.017, indicating low correlation with broader market movements. Its valuation reflects the challenges faced by regional banks in Japan, with investors likely pricing in modest growth expectations. The company’s steady profitability and dividend yield may appeal to income-focused investors.

Strategic Advantages And Outlook

The company’s strategic advantages include its long-established regional presence and diversified financial services. However, its outlook is constrained by Japan’s macroeconomic headwinds, including demographic decline and low interest rates. San ju San Financial Group’s ability to adapt its offerings and maintain cost efficiency will be critical to sustaining performance in a competitive landscape.

Sources

Company description, financial data from disclosed filings, and market data from 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