investorscraft@gmail.com

Intrinsic ValueThe Toho Bank, Ltd. (8346.T)

Previous Close¥601.00
Intrinsic Value
Upside potential
Previous Close
¥601.00

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 Toho Bank, Ltd. operates as a regional bank in Japan, primarily serving the Fukushima prefecture and surrounding areas. Its core revenue model revolves around traditional banking services, including deposits, loans, and credit guarantees, supplemented by ancillary activities such as leasing, securities investments, and software development. The bank caters to both individual and institutional clients, offering mortgage loans, commercial financing, and negotiable certificates of deposit. As a regional player, Toho Bank maintains a strong local presence with 122 branches, positioning itself as a trusted financial intermediary in its operating regions. The bank’s diversified service portfolio, including non-traditional offerings like printing and software development, provides additional revenue streams while reinforcing its community-centric approach. Despite operating in a competitive and low-interest-rate environment, Toho Bank leverages its regional expertise and customer relationships to sustain its market position.

Revenue Profitability And Efficiency

In FY 2024, Toho Bank reported revenue of JPY 53.46 billion and net income of JPY 5.25 billion, reflecting a net margin of approximately 9.8%. The bank’s diluted EPS stood at JPY 20.82, indicating stable profitability. Operating cash flow was JPY 10.98 billion, while capital expenditures totaled JPY -1.58 billion, suggesting disciplined investment in infrastructure and technology. These metrics highlight the bank’s ability to maintain efficiency despite macroeconomic challenges in Japan’s banking sector.

Earnings Power And Capital Efficiency

Toho Bank’s earnings power is underpinned by its diversified revenue streams, including interest income from loans and fees from ancillary services. The bank’s capital efficiency is evident in its ability to generate JPY 5.25 billion in net income with JPY 199.25 billion in total debt. Its operating cash flow of JPY 10.98 billion further demonstrates robust liquidity management, supporting its ability to meet obligations and invest in growth initiatives.

Balance Sheet And Financial Health

As of FY 2024, Toho Bank held JPY 1.8 trillion in cash and equivalents, providing substantial liquidity. Total debt stood at JPY 199.25 billion, indicating a conservative leverage profile. The bank’s strong balance sheet, coupled with its regional focus, positions it well to navigate economic fluctuations. Its capital adequacy ratios, though not disclosed, are likely aligned with Japan’s stringent regulatory requirements for regional banks.

Growth Trends And Dividend Policy

Toho Bank’s growth is tempered by Japan’s stagnant economic environment, though its regional focus offers stability. The bank paid a dividend of JPY 9 per share, reflecting a commitment to shareholder returns. With a market cap of JPY 83.65 billion, the bank’s dividend yield is competitive, appealing to income-focused investors. Future growth may hinge on expanding digital services and optimizing operational efficiency.

Valuation And Market Expectations

Toho Bank trades with a beta of -0.012, indicating low correlation with broader market movements. Its valuation reflects the challenges facing regional banks in Japan, including margin compression and demographic headwinds. Investors likely price in modest growth expectations, with the bank’s stability and dividend yield serving as key attractions. The market cap of JPY 83.65 billion suggests a cautious but steady outlook.

Strategic Advantages And Outlook

Toho Bank’s strategic advantages include its deep regional roots, diversified revenue streams, and strong liquidity position. The bank is well-positioned to capitalize on local economic recovery efforts in Fukushima. However, long-term success will depend on its ability to adapt to digital transformation and shifting customer preferences. The outlook remains stable, with potential upside from operational efficiency gains and strategic investments.

Sources

Company filings, Bloomberg

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