investorscraft@gmail.com

Intrinsic ValueThe Bank of Toyama, Ltd. (8365.T)

Previous Close¥2,160.00
Intrinsic Value
Upside potential
Previous Close
¥2,160.00

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 Bank of Toyama, Ltd. operates as a regional bank in Japan, serving individual and business customers with a comprehensive suite of financial products. Its core offerings include deposit accounts, housing and education loans, pension and insurance services, and investment trust products. The bank differentiates itself through localized services, digital banking solutions, and a network of 39 branches, reinforcing its presence in the Toyama Prefecture. As a regional player, it competes with larger national banks by emphasizing personalized customer relationships and community-focused financial solutions. The bank’s revenue model relies heavily on net interest income from loans and deposits, supplemented by fee-based services such as brokerage and foreign currency transactions. While its market share is modest compared to Japan’s megabanks, its regional specialization provides stability in a competitive and low-growth banking sector.

Revenue Profitability And Efficiency

In FY 2024, The Bank of Toyama reported revenue of ¥9.72 billion, with net income of ¥632 million, reflecting a net margin of approximately 6.5%. Operating cash flow stood at ¥2.64 billion, while capital expenditures were modest at -¥319 million, indicating disciplined cost management. The bank’s efficiency metrics suggest a focus on maintaining profitability despite Japan’s challenging interest rate environment.

Earnings Power And Capital Efficiency

The bank’s diluted EPS of ¥116.65 underscores its ability to generate earnings despite regional banking headwinds. With a conservative beta of 0.213, the bank exhibits lower volatility compared to broader financial markets, aligning with its stable but modest earnings profile. Capital efficiency appears balanced, with liquidity reserves supporting its lending operations.

Balance Sheet And Financial Health

The Bank of Toyama maintains a solid liquidity position, with cash and equivalents of ¥33.31 billion against total debt of ¥18.41 billion. This conservative leverage ratio suggests a low-risk balance sheet structure, typical of regional Japanese banks. The bank’s financial health is further supported by its ability to cover debt obligations comfortably.

Growth Trends And Dividend Policy

Growth trends remain subdued, consistent with Japan’s stagnant regional banking sector. The bank’s dividend payout of ¥50 per share reflects a commitment to shareholder returns, though its yield is modest given the current market cap. Future growth may depend on digital adoption and niche lending opportunities.

Valuation And Market Expectations

With a market cap of ¥8.11 billion, the bank trades at a P/E ratio derived from its modest earnings. Investor expectations appear tempered, reflecting broader skepticism toward regional banks in Japan’s ultra-low-interest-rate environment. Valuation metrics suggest the bank is priced for stability rather than aggressive growth.

Strategic Advantages And Outlook

The Bank of Toyama’s strategic advantages lie in its regional focus and customer-centric approach. However, long-term challenges include demographic decline and competition from digital-first financial services. The outlook remains neutral, with performance hinging on Japan’s macroeconomic policies and the bank’s ability to adapt to technological shifts.

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