Data is not available at this time.
Shinsei Bank, Limited operates as a regional bank in Japan, offering a diversified suite of financial services tailored to individual customers, corporations, and institutional clients. Its core revenue model is anchored in traditional banking operations, including deposits, loans, and foreign exchange services, supplemented by specialized offerings such as structured finance, M&A advisory, and wealth management. The bank distinguishes itself through niche segments like renewable energy finance, sustainable finance, and private equity, positioning it as a versatile player in Japan's competitive financial landscape. Shinsei Bank leverages its historical expertise as the former Long-Term Credit Bank of Japan to serve both domestic and cross-border clients, with a focus on innovation in areas like digital banking and impact investing. While it lacks the scale of Japan's megabanks, its targeted approach in corporate finance and advisory services allows it to carve out a defensible market position. The bank’s integration of trust services, leasing, and insurance further enhances its value proposition, making it a one-stop financial solutions provider for mid-sized enterprises and high-net-worth individuals.
Shinsei Bank reported revenue of JPY 339.3 billion for FY 2023, with net income of JPY 42.8 billion, reflecting a net margin of approximately 12.6%. The bank’s diluted EPS stood at JPY 209.47, indicating moderate profitability. Operating cash flow was robust at JPY 1.31 trillion, though capital expenditures were minimal at JPY -11.9 billion, suggesting efficient capital deployment in its asset-light business model.
The bank’s earnings power is supported by its diversified revenue streams, including interest income from loans and fees from advisory services. With JPY 1.99 trillion in cash and equivalents against JPY 1.02 trillion in total debt, Shinsei Bank maintains a solid liquidity position. Its low beta of 0.17 indicates relative stability compared to broader market volatility, underscoring its defensive earnings profile.
Shinsei Bank’s balance sheet reflects prudent financial management, with cash and equivalents covering nearly twice its total debt. The bank’s leverage appears manageable, supported by JPY 1.31 trillion in operating cash flow. Its strong liquidity position and moderate debt levels suggest a low risk of financial distress, aligning with its conservative regional banking peers.
Growth trends are muted, with the bank focusing on steady returns rather than aggressive expansion. Dividend payouts totaled JPY 480 million, translating to a modest yield, consistent with its emphasis on capital preservation. The bank’s strategy prioritizes sustainable profitability over high-growth initiatives, reflecting its niche market positioning.
With a market capitalization of JPY 564.7 billion, Shinsei Bank trades at a P/E ratio of approximately 13.2x, in line with regional banking peers. The market appears to price the bank as a stable, low-growth entity, with limited expectations for significant upside beyond its current operational performance.
Shinsei Bank’s strategic advantages lie in its specialized finance offerings and hybrid banking model, blending traditional and advisory services. Its outlook remains stable, supported by Japan’s steady financial sector demand. However, competition from digital banks and megabanks could pressure margins, necessitating continued innovation in niche segments like sustainable finance to maintain relevance.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |