investorscraft@gmail.com

Intrinsic ValueProcrea Holdings, Inc. (7384.T)

Previous Close¥2,676.00
Intrinsic Value
Upside potential
Previous Close
¥2,676.00

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

Procrea Holdings, Inc. operates as a regional banking holding company in Japan, overseeing subsidiaries The Aomori Bank and The Michinoku Bank. The company provides a diversified suite of financial services, including traditional banking products, credit card services, credit guarantees, and consulting. Its operations extend into leasing and real estate management, positioning it as a multifaceted financial services provider in the Aomori region. Procrea’s market position is anchored in its regional focus, serving local businesses and individuals with tailored financial solutions. The company’s relatively recent incorporation in 2022 suggests a strategic consolidation of regional banking assets to enhance operational efficiency and market penetration. While regional banks in Japan face competitive pressures from larger national institutions, Procrea’s localized expertise and integrated service offerings provide a niche advantage. Its dual-bank structure allows for synergies in credit management and customer service, though its growth may be constrained by the demographic and economic trends of its primary market.

Revenue Profitability And Efficiency

Procrea Holdings reported revenue of JPY 69.8 billion for FY 2024, with net income of JPY 2.8 billion, reflecting a modest but stable profitability margin. The diluted EPS of JPY 99.19 indicates reasonable earnings distribution across its share base. Notably, operating cash flow was negative at JPY -19.8 billion, likely due to significant lending activities or investment outflows, while capital expenditures stood at JPY -4.2 billion, suggesting ongoing operational investments.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by its regional focus and the competitive banking landscape in Japan. With a beta of 0.067, Procrea exhibits low volatility relative to the market, typical for regional banks. However, the negative operating cash flow raises questions about short-term liquidity management, though its substantial cash reserves (JPY 1.2 trillion) provide a buffer against immediate financial strain.

Balance Sheet And Financial Health

Procrea’s balance sheet reflects a strong liquidity position, with cash and equivalents exceeding JPY 1.2 trillion. Total debt of JPY 426.5 billion is manageable relative to its cash holdings, indicating a conservative leverage profile. The company’s financial health is further supported by its regional banking operations, which typically maintain stable deposit bases, though the negative operating cash flow warrants monitoring.

Growth Trends And Dividend Policy

Growth prospects for Procrea are likely tied to regional economic conditions and its ability to expand service offerings. The company paid a dividend of JPY 50 per share, signaling a commitment to shareholder returns despite its recent establishment. However, its growth trajectory may be limited by the mature and competitive nature of Japan’s regional banking sector.

Valuation And Market Expectations

With a market capitalization of JPY 42.3 billion, Procrea is valued at a modest multiple relative to its earnings. The low beta suggests investors perceive it as a stable, low-risk holding, though its regional focus may limit upside potential. Market expectations are likely tempered by the challenges facing regional banks, including demographic shifts and low interest rates.

Strategic Advantages And Outlook

Procrea’s strategic advantage lies in its regional expertise and integrated financial services, which cater to local demand. The outlook remains cautious, as the company navigates Japan’s stagnant economic environment and competitive pressures. Its ability to leverage synergies between its subsidiary banks will be critical for sustaining profitability and growth in the long term.

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