investorscraft@gmail.com

Intrinsic ValueThe Yamanashi Chuo Bank, Ltd. (8360.T)

Previous Close¥4,730.00
Intrinsic Value
Upside potential
Previous Close
¥4,730.00

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 Yamanashi Chuo Bank, Ltd. operates as a regional financial institution primarily serving Yamanashi Prefecture and western Tokyo, Japan. Its core business revolves around traditional banking services, including deposit-taking and lending, supplemented by diversified offerings such as insurance products, investment trusts, leasing, and corporate bond underwriting. The bank’s localized focus allows it to cultivate deep customer relationships while leveraging its 90-branch network to maintain a strong regional presence. Beyond conventional banking, it engages in securities trading, foreign exchange operations, and asset management, enhancing its revenue streams. The bank’s strategic positioning in a relatively stable regional market insulates it from some of the volatility seen in larger metropolitan centers, though it faces competition from national banks and digital disruptors. Its subsidiary operations, including a Hong Kong representative office, provide limited international exposure, but the bank remains predominantly domestically oriented. The Yamanashi Chuo Bank’s niche as a trusted local financial partner underscores its resilience, though its growth potential may be constrained by Japan’s stagnant demographic trends and ultra-low interest rate environment.

Revenue Profitability And Efficiency

The bank reported revenue of ¥53.4 billion for FY 2024, with net income of ¥5.7 billion, reflecting a modest but stable profitability profile. Diluted EPS stood at ¥185.53, indicating efficient earnings distribution across its 30.5 million outstanding shares. Operating cash flow was negative at ¥-290.8 billion, likely due to significant lending activities or liquidity management, while capital expenditures remained minimal at ¥-808 million, typical for a regional bank with limited physical expansion needs.

Earnings Power And Capital Efficiency

The bank’s earnings power appears constrained by Japan’s low-interest-rate environment, though its diversified fee-based services (e.g., insurance, investment trusts) provide supplementary income. Capital efficiency metrics are not explicitly provided, but its ¥695.8 billion cash position suggests robust liquidity management. The negative operating cash flow warrants scrutiny, potentially reflecting aggressive loan growth or deposit fluctuations.

Balance Sheet And Financial Health

The bank maintains a solid balance sheet, with ¥695.8 billion in cash and equivalents against ¥449.2 billion in total debt, indicating a healthy liquidity buffer. Its regional focus and conservative risk appetite likely contribute to stable asset quality, though detailed non-performing loan ratios are unavailable. The debt level appears manageable relative to its cash reserves and equity base.

Growth Trends And Dividend Policy

Growth prospects are tempered by Japan’s mature banking sector and demographic challenges, though the bank’s regional specialization offers stability. It pays a dividend of ¥76 per share, translating to a payout ratio of approximately 41% of diluted EPS, aligning with Japanese regional banks’ typical emphasis on shareholder returns amid limited organic growth opportunities.

Valuation And Market Expectations

With a market cap of ¥75.1 billion and a beta of -0.27, the bank trades as a low-volatility, defensive play. Investors likely value its regional stability and dividend yield over high growth, reflecting broader skepticism about Japanese regional banks’ expansion potential in a stagnant economy.

Strategic Advantages And Outlook

The bank’s key advantage lies in its entrenched regional presence and diversified non-interest income streams. However, its outlook remains cautious due to macroeconomic headwinds, including Japan’s prolonged low-rate environment and population decline. Strategic focus may center on digital transformation and cost efficiency to offset revenue pressures, though its conservative approach limits disruptive risks.

Sources

Company description, financial data from disclosed ticker information (likely annual report or 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