investorscraft@gmail.com

Intrinsic ValueThe Bank of Iwate, Ltd. (8345.T)

Previous Close¥6,100.00
Intrinsic Value
Upside potential
Previous Close
¥6,100.00

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

The Bank of Iwate, Ltd. operates as a regional financial institution in Japan, primarily serving the Iwate Prefecture. Its core business segments include Commercial Banking and Leasing, offering traditional banking services such as deposits, loans, and securities investments, alongside specialized leasing and computer processing services. The bank maintains a strong local presence, leveraging its deep regional expertise to cater to individual and corporate clients. While regional banks in Japan face challenges from demographic shifts and low interest rates, The Bank of Iwate differentiates itself through localized customer relationships and diversified financial services, including credit card and guarantee offerings. Its leasing segment provides additional revenue streams, though competition remains intense in Japan's crowded banking sector. The bank’s historical roots, dating back to 1932, reinforce its stability and trust within the community, though its growth prospects are constrained by the broader macroeconomic environment.

Revenue Profitability And Efficiency

In FY 2024, The Bank of Iwate reported revenue of JPY 39.7 billion and net income of JPY 4.2 billion, reflecting modest profitability in a challenging interest rate environment. The diluted EPS of JPY 244.67 indicates stable earnings per share, though operating cash flow was negative at JPY -33.9 billion, likely due to liquidity management or investment activities. Capital expenditures were minimal at JPY -1.3 billion, suggesting a focus on maintaining rather than expanding physical infrastructure.

Earnings Power And Capital Efficiency

The bank’s earnings power appears constrained by Japan’s low-interest-rate policy, which pressures net interest margins. However, its diversified revenue streams, including leasing and securities trading, provide some cushion. The negative operating cash flow raises questions about short-term liquidity management, though the bank’s substantial cash reserves (JPY 563.8 billion) mitigate immediate concerns. Capital efficiency metrics are not explicitly provided, but the bank’s regional focus likely limits scalability.

Balance Sheet And Financial Health

The Bank of Iwate maintains a robust balance sheet, with cash and equivalents of JPY 563.8 billion against total debt of JPY 231.1 billion, indicating strong liquidity. The debt level is manageable relative to its cash position, and the bank’s regional focus reduces exposure to volatile markets. However, the negative operating cash flow warrants monitoring, particularly in a prolonged low-rate environment.

Growth Trends And Dividend Policy

Growth prospects for regional banks in Japan remain subdued due to demographic and economic headwinds. The Bank of Iwate’s dividend per share of JPY 135 suggests a commitment to shareholder returns, though sustainability depends on maintaining profitability. The lack of significant capital expenditures implies limited near-term expansion, with the bank likely prioritizing stability over aggressive growth.

Valuation And Market Expectations

With a market cap of JPY 49.1 billion and a beta of -0.025, the bank exhibits low volatility and limited correlation to broader markets. Investors likely view it as a stable, low-growth entity, with valuation reflecting its regional niche and Japan’s stagnant banking sector. The negative beta may indicate defensive positioning during market downturns.

Strategic Advantages And Outlook

The Bank of Iwate’s strategic advantages lie in its regional expertise and diversified services, though its outlook is tempered by macroeconomic challenges. Its strong cash reserves and conservative balance sheet provide resilience, but long-term growth depends on Japan’s economic revival or strategic diversification. The bank’s ability to adapt to digital banking trends could be a future differentiator.

Sources

Company description, financial data from public disclosures (likely 10-K equivalent), and market data from exchange filings.

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