investorscraft@gmail.com

Intrinsic ValueThe Fukui Bank, Ltd. (8362.T)

Previous Close¥2,914.00
Intrinsic Value
Upside potential
Previous Close
¥2,914.00

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 Fukui Bank, Ltd. operates as a regional bank in Japan, primarily serving the Fukui Prefecture with a diversified portfolio of financial services. Its core revenue model revolves around traditional banking activities, including deposits, lending, and foreign exchange services, supplemented by leasing operations for industrial machinery and office equipment. The bank’s regional focus allows it to cultivate deep customer relationships while maintaining a conservative risk profile. As a mid-sized player in Japan’s crowded banking sector, The Fukui Bank competes with larger national banks and other regional institutions by emphasizing local expertise and personalized service. Its leasing segment provides an additional revenue stream, though it remains secondary to core banking operations. The bank’s market position is stable but faces challenges from Japan’s ultra-low interest rate environment and demographic shifts impacting regional demand.

Revenue Profitability And Efficiency

The bank reported revenue of JPY 50.9 billion for FY 2024, with net income of JPY 3.7 billion, reflecting a modest but stable profitability margin. Operating cash flow was negative at JPY -6.3 billion, likely due to loan portfolio adjustments or liquidity management. Capital expenditures were minimal (JPY -1.8 billion), indicating a lean operational structure typical of regional banks.

Earnings Power And Capital Efficiency

Diluted EPS stood at JPY 160.94, demonstrating moderate earnings power relative to its market cap. The bank’s low beta (0.26) suggests resilience to market volatility but may also reflect limited growth expectations. With JPY 896.2 billion in cash and equivalents against JPY 574.7 billion in total debt, liquidity appears robust, though debt levels are significant for a regional institution.

Balance Sheet And Financial Health

The bank maintains a strong liquidity position with JPY 896.2 billion in cash and equivalents, offset by JPY 574.7 billion in total debt. Its conservative leverage profile aligns with regional banking norms in Japan. The negative operating cash flow warrants monitoring but is not atypical for banks managing loan portfolios in a low-rate environment.

Growth Trends And Dividend Policy

Growth prospects are constrained by Japan’s stagnant regional economies, though the bank’s dividend payout (JPY 58 per share) signals commitment to shareholder returns. With limited capex, reinvestment appears focused on maintaining existing operations rather than expansion.

Valuation And Market Expectations

The bank’s market cap of JPY 41.2 billion implies a subdued valuation, likely reflecting its regional focus and Japan’s challenging banking sector outlook. The low beta suggests investors view it as a defensive holding rather than a growth play.

Strategic Advantages And Outlook

The Fukui Bank’s regional expertise and conservative approach provide stability, but its long-term outlook depends on Japan’s economic recovery and potential interest rate normalization. Its leasing segment offers diversification, though core banking operations will remain the primary driver. The bank’s ability to navigate demographic headwinds and digitalization trends will be critical.

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