investorscraft@gmail.com

Intrinsic ValueThe Michinoku Bank, Ltd. (8350.T)

Previous Close¥897.00
Intrinsic Value
Upside potential
Previous Close
¥897.00

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 Michinoku Bank, Ltd. operates as a regional bank in Japan, primarily serving the Aomori prefecture with a network of 94 branches. Its core revenue model revolves around traditional banking services, including deposits, loans, and investment products for both retail and corporate clients. The bank differentiates itself through localized financial solutions, such as housing loans, small business refinancing, and niche offerings like unoccupied house demolition loans, catering to regional economic needs. As a regional player, Michinoku Bank maintains a stable but geographically concentrated market position, competing with larger national banks and other regional institutions. Its digital offerings, including Internet and mobile banking, aim to modernize customer engagement while retaining a community-focused approach. The bank’s longevity since 1921 underscores its entrenched role in local financial ecosystems, though its growth potential is constrained by Japan’s stagnant regional economies and ultra-low interest rate environment.

Revenue Profitability And Efficiency

For FY 2021, Michinoku Bank reported revenue of JPY 38.3 billion and net income of JPY 1.94 billion, reflecting modest profitability in a challenging interest rate climate. The bank’s diluted EPS of JPY 110.09 indicates stable earnings per share, while its operating cash flow of JPY 148 billion suggests strong liquidity generation. Capital expenditures of JPY -2.04 billion highlight conservative reinvestment, typical of regional banks prioritizing balance sheet stability over aggressive expansion.

Earnings Power And Capital Efficiency

The bank’s earnings power is constrained by Japan’s low-margin banking environment, with net interest income likely pressured by near-zero rates. However, its JPY 392.8 billion in cash and equivalents demonstrates robust liquidity management, while total debt of JPY 110.2 billion appears manageable relative to its asset base. The bank’s capital efficiency is typical for regional peers, with limited exposure to high-risk lending or volatile markets.

Balance Sheet And Financial Health

Michinoku Bank maintains a solid balance sheet, with JPY 392.8 billion in cash and equivalents providing ample liquidity coverage. Total debt of JPY 110.2 billion is modest relative to its cash position, suggesting low leverage risk. The bank’s regional focus and conservative lending practices likely contribute to stable asset quality, though its financial health is tied to the economic conditions of its core Aomori market.

Growth Trends And Dividend Policy

Growth prospects are muted due to Japan’s stagnant regional economies and demographic challenges. The bank’s dividend per share of JPY 870 reflects a commitment to shareholder returns, though sustainability depends on maintaining profitability in a low-growth environment. Its lack of significant capital expenditures suggests a focus on steady-state operations rather than expansion.

Valuation And Market Expectations

With a beta of 0.149, Michinoku Bank exhibits low volatility relative to the broader market, typical for regional banks. The absence of reported market capitalization data limits valuation insights, but its modest earnings and regional focus likely position it as a low-growth, income-oriented investment. Market expectations appear aligned with its stable but unspectacular performance.

Strategic Advantages And Outlook

Michinoku Bank’s strategic advantages lie in its deep regional presence and localized customer relationships, though its outlook is tempered by Japan’s macroeconomic headwinds. The bank’s ability to sustain profitability will hinge on cost efficiency and niche lending opportunities, but broader sector challenges, including digital disruption and population decline, pose long-term risks.

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