investorscraft@gmail.com

Intrinsic ValueOkinawa Financial Group,Inc. (7350.T)

Previous Close¥5,250.00
Intrinsic Value
Upside potential
Previous Close
¥5,250.00

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

Okinawa Financial Group, Inc. operates as a regional financial services provider in Japan, offering a diversified portfolio including banking, leasing, credit card services, securities, and debt management. The company serves both retail and commercial clients, leveraging its local expertise in Okinawa to maintain a strong regional presence. Its integrated financial solutions, including business consulting and IT services, enhance customer retention and cross-selling opportunities. Okinawa Financial Group competes in a mature banking sector, where differentiation hinges on localized service quality and digital transformation. The company’s niche focus on Okinawa’s unique economic dynamics provides resilience against broader national banking pressures. While not a dominant player nationally, its regional specialization supports stable revenue streams and customer loyalty in a competitive market.

Revenue Profitability And Efficiency

For FY 2024, Okinawa Financial Group reported revenue of JPY 49.4 billion and net income of JPY 6.3 billion, reflecting a net margin of approximately 12.7%. The negative operating cash flow of JPY 42.6 billion suggests significant liquidity outflows, likely tied to loan disbursements or investment activities. Capital expenditures were modest at JPY 562 million, indicating limited heavy investment in physical assets.

Earnings Power And Capital Efficiency

The group’s diluted EPS of JPY 290.18 demonstrates solid earnings power relative to its share count. However, the negative operating cash flow raises questions about the sustainability of earnings quality. The company’s ability to generate returns on its capital will depend on optimizing its loan portfolio and fee-based services amid Japan’s low-interest-rate environment.

Balance Sheet And Financial Health

Okinawa Financial Group maintains a robust liquidity position with JPY 439.6 billion in cash and equivalents, offset by JPY 94.6 billion in total debt. The strong cash reserves provide a buffer against credit risks, though the debt level warrants monitoring. The balance sheet reflects a conservative regional bank profile, with ample liquidity to navigate economic fluctuations.

Growth Trends And Dividend Policy

Growth prospects appear steady but unspectacular, aligned with regional economic conditions. The dividend payout of JPY 120 per share indicates a shareholder-friendly policy, supported by stable earnings. Future growth may hinge on expanding digital services and leveraging Okinawa’s tourism-driven economy for loan and fee income opportunities.

Valuation And Market Expectations

With a market cap of JPY 58.5 billion and a beta of -0.035, the stock exhibits low correlation to broader markets, typical of regional banks. Investors likely price in modest growth expectations, valuing the stock for its dividend yield and regional stability rather than aggressive expansion.

Strategic Advantages And Outlook

Okinawa Financial Group’s regional focus and diversified service offerings provide a competitive edge in its local market. Challenges include Japan’s demographic pressures and ultra-low interest rates. Strategic priorities should include digital transformation and efficiency gains to sustain profitability. The outlook remains stable, with opportunities tied to Okinawa’s economic development.

Sources

Company filings, market data

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