investorscraft@gmail.com

Intrinsic ValueThe Aomori Bank, Ltd. (8342.T)

Previous Close¥1,910.00
Intrinsic Value
Upside potential
Previous Close
¥1,910.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Aomori Bank, Ltd. operates as a regional bank in Japan, primarily serving individual and corporate customers in the Aomori Prefecture. Its core revenue model revolves around traditional banking services, including deposits, loans, and asset management, supplemented by insurance products and digital banking solutions. The bank’s localized focus allows it to maintain strong relationships with regional businesses and households, differentiating it from larger national competitors. With 90 branches, it holds a stable but geographically concentrated market position. The bank’s diversified offerings, such as housing loans, card services, and pension-related consulting, cater to both retail and SME clients, reinforcing its role as a financial hub in its operating region. While its scale limits national influence, its deep regional penetration provides resilience against macroeconomic volatility.

Revenue Profitability And Efficiency

The bank reported revenue of JPY 38.1 billion and net income of JPY 2.3 billion for FY 2021, reflecting modest profitability in a low-interest-rate environment. Its diluted EPS of JPY 110.94 indicates stable earnings per share, though margins are constrained by Japan’s ultra-loose monetary policy. Operating cash flow of JPY 448.9 billion highlights strong liquidity generation, while capital expenditures of JPY -2.6 billion suggest disciplined cost management.

Earnings Power And Capital Efficiency

The bank’s earnings power is underpinned by its loan portfolio and fee-based services, though net interest margins remain under pressure. Its capital efficiency is supported by a conservative approach, with operating cash flow significantly exceeding net income, indicating robust cash conversion. The low beta of 0.27 suggests lower volatility relative to the broader market, typical of regional banks.

Balance Sheet And Financial Health

The bank maintains a solid balance sheet, with JPY 878.2 billion in cash and equivalents against JPY 531.7 billion in total debt, reflecting a prudent liquidity position. Its regional focus limits exposure to systemic risks, though reliance on domestic economic conditions persists. The absence of market cap data suggests limited public float or subdued investor interest.

Growth Trends And Dividend Policy

Growth is likely constrained by Japan’s stagnant demographics and regional economic trends. The bank’s dividend per share of JPY 1,118 signals a commitment to shareholder returns, though sustainability depends on maintaining profitability amid structural challenges. Its regional niche offers stability but limits scalability.

Valuation And Market Expectations

The bank’s low beta and regional focus imply a defensive profile, but the lack of market cap data complicates valuation analysis. Investors likely view it as a yield play, given its dividend payout, rather than a growth opportunity.

Strategic Advantages And Outlook

The bank’s strategic advantage lies in its deep regional roots and diversified service offerings. However, long-term challenges include Japan’s aging population and competition from digital banks. Its outlook remains stable but unspectacular, hinging on regional economic resilience and operational efficiency.

Sources

Company description, financial data from disclosed filings (FY 2021), and beta from market data providers.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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