investorscraft@gmail.com

Intrinsic ValueThe Shizuoka Bank, Ltd. (8355.T)

Previous Close¥889.00
Intrinsic Value
Upside potential
Previous Close
¥889.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Shizuoka Bank, Ltd. operates as a regional bank in Japan, primarily serving the Shizuoka Prefecture while maintaining a presence in key financial hubs such as Tokyo, Osaka, and Nagoya, as well as international offices in New York, Los Angeles, Hong Kong, and Europe. Its core revenue model revolves around traditional banking operations, including deposits, loans, and investment securities, supplemented by leasing services through its dedicated segment. The bank differentiates itself through a diversified portfolio of ancillary services, such as corporate advisory, credit card operations, and real estate appraisal, which enhance customer retention and cross-selling opportunities. Positioned as a mid-tier regional player, Shizuoka Bank leverages its deep local market penetration and operational agility to compete against larger national banks, while its international branches cater to niche corporate clients with cross-border financial needs. The bank’s strategic focus on digital transformation and fee-based services aims to offset margin pressures in Japan’s ultra-low-interest-rate environment.

Revenue Profitability And Efficiency

In FY 2022, Shizuoka Bank reported revenue of JPY 194 billion and net income of JPY 41.7 billion, reflecting a net margin of approximately 21.5%. The bank’s operating cash flow stood at JPY 731.1 billion, significantly higher than net income, indicating robust liquidity generation from core banking activities. Capital expenditures of JPY -14 billion suggest disciplined reinvestment, likely focused on technology and branch optimization.

Earnings Power And Capital Efficiency

The bank’s diluted EPS of JPY 70.09 underscores its ability to translate regional lending and leasing operations into steady earnings. With a beta of 0.47, Shizuoka Bank exhibits lower volatility compared to the broader market, aligning with its conservative regional banking focus. The absence of reported market cap data limits further capital efficiency analysis, but its JPY 2.28 trillion cash position signals strong liquidity management.

Balance Sheet And Financial Health

Shizuoka Bank maintains a solid balance sheet, with JPY 2.28 trillion in cash and equivalents against JPY 1.62 trillion in total debt, reflecting a conservative leverage profile. The bank’s liquidity position is further supported by its substantial operating cash flow, which exceeds net income by a wide margin, ensuring resilience in a challenging interest rate environment.

Growth Trends And Dividend Policy

The bank’s dividend per share of JPY 299 indicates a commitment to shareholder returns, though growth trends are constrained by Japan’s stagnant regional banking sector. Its international operations and fee-based services may offer incremental growth, but reliance on domestic lending limits upside in the near term.

Valuation And Market Expectations

Valuation metrics are unavailable due to missing market cap data, but the bank’s low beta suggests investor perception of stability. The JPY 70.09 EPS and JPY 299 dividend imply a focus on steady income generation rather than high growth, typical of regional banks in Japan’s mature financial landscape.

Strategic Advantages And Outlook

Shizuoka Bank’s regional expertise and diversified service offerings provide a competitive edge, though its outlook is tempered by Japan’s macroeconomic headwinds. Strategic investments in digitalization and fee-based revenue streams could mitigate margin pressures, but sustained low interest rates and demographic challenges remain key risks.

Sources

Company description, financial data from disclosed FY 2022 reports

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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