investorscraft@gmail.com

Intrinsic ValueThe Shiga Bank, Ltd. (8366.T)

Previous Close¥7,890.00
Intrinsic Value
Upside potential
Previous Close
¥7,890.00

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 Shiga Bank, Ltd. operates as a regional bank in Japan, offering a comprehensive suite of financial services, including deposit accounts, loans, investment trusts, and insurance products. Its core revenue model is driven by net interest income from loans and bills discounted, supplemented by fees from financial intermediary services. The bank serves both retail and corporate clients, leveraging its network of 133 offices and branches, including 25 agents, to maintain a strong regional presence. As a mid-sized player in Japan's competitive banking sector, Shiga Bank focuses on local economic engagement, differentiating itself through personalized customer service and community-oriented financial solutions. Its market position is reinforced by stable deposit-taking capabilities and a conservative lending approach, aligning with Japan's regulatory environment. While it faces competition from larger national banks and digital disruptors, Shiga Bank's regional expertise and trust-based relationships provide a defensible niche.

Revenue Profitability And Efficiency

For FY 2024, Shiga Bank reported revenue of JPY 107.4 billion and net income of JPY 15.9 billion, reflecting a net margin of approximately 14.8%. The bank's profitability is supported by disciplined cost management and a diversified income stream, though its reliance on traditional banking activities exposes it to interest rate fluctuations. Operating cash flow stood at JPY 369.6 billion, indicating robust liquidity generation.

Earnings Power And Capital Efficiency

The bank's diluted EPS of JPY 335.7 underscores its earnings capacity relative to its share base. With a capital expenditure of JPY -1.2 billion, Shiga Bank maintains a lean operational structure, prioritizing capital preservation over aggressive expansion. Its ability to generate steady cash flow from core banking operations highlights efficient capital deployment.

Balance Sheet And Financial Health

Shiga Bank's balance sheet reflects a conservative stance, with JPY 1.36 trillion in cash and equivalents against JPY 1.12 trillion in total debt. This liquidity buffer supports financial stability, though the debt load indicates reliance on borrowing to fund operations. The bank's regional focus and prudent risk management mitigate balance sheet risks.

Growth Trends And Dividend Policy

Growth trends appear modest, in line with Japan's low-growth banking environment. The bank's dividend per share of JPY 90 suggests a commitment to shareholder returns, though payout ratios remain sustainable given its earnings profile. Future growth may hinge on digital transformation and regional economic conditions.

Valuation And Market Expectations

With a market cap of JPY 281.1 billion and a beta of -0.007, Shiga Bank is perceived as a low-volatility, defensive investment. Its valuation reflects the challenges of Japan's banking sector, including margin pressures and demographic headwinds. Investors likely prioritize stability over high growth.

Strategic Advantages And Outlook

Shiga Bank's strategic advantages lie in its regional expertise and customer loyalty. However, the outlook remains cautious due to macroeconomic uncertainties and competitive pressures. Success will depend on balancing traditional strengths with innovation, particularly in digital banking and fee-based services.

Sources

Company filings, market data

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