investorscraft@gmail.com

Intrinsic ValueThe Shikoku Bank, Ltd. (8387.T)

Previous Close¥2,035.00
Intrinsic Value
Upside potential
Previous Close
¥2,035.00

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 Shikoku Bank, Ltd. operates as a regional commercial bank in Japan, serving both individual and corporate clients across Shikoku. Its core revenue model is anchored in traditional banking services, including deposits, loans, and payment solutions, supplemented by insurance products and financial advisory services. The bank differentiates itself through localized offerings such as farm banking and merger advisory, catering to regional economic needs. As a mid-sized player in Japan's competitive banking sector, Shikoku Bank maintains a stable but niche presence, leveraging its deep regional ties and diversified product suite to sustain customer loyalty. Its focus on digital transformation, including internet banking, aligns with broader industry trends, though its market share remains modest compared to national banking giants.

Revenue Profitability And Efficiency

For FY 2024, Shikoku Bank reported revenue of ¥48.8 billion and net income of ¥7.3 billion, reflecting a net margin of approximately 15%. The bank’s diluted EPS stood at ¥174.58, indicating solid earnings generation. However, operating cash flow was negative at ¥-37.7 billion, likely due to liquidity management or loan portfolio adjustments, while capital expenditures remained minimal at ¥-998 million.

Earnings Power And Capital Efficiency

The bank’s earnings power is underpinned by its loan portfolio and fee-based services, with a steady net income despite regional economic headwinds. Its capital efficiency is moderate, as evidenced by its ability to maintain profitability without significant reinvestment. The negative operating cash flow suggests short-term liquidity pressures, though its cash reserves of ¥217.4 billion provide a buffer.

Balance Sheet And Financial Health

Shikoku Bank’s balance sheet shows robust liquidity, with cash and equivalents of ¥217.4 billion against total debt of ¥66.6 billion, indicating a conservative leverage profile. The bank’s financial health appears stable, supported by ample liquidity and manageable debt levels, though the negative operating cash flow warrants monitoring.

Growth Trends And Dividend Policy

Growth trends are muted, typical for regional banks in Japan’s low-growth environment. The bank’s dividend payout of ¥50 per share reflects a commitment to shareholder returns, though its yield is modest. Future growth may hinge on digital adoption and niche market penetration rather than broad expansion.

Valuation And Market Expectations

With a market cap of ¥46.8 billion and a beta of -0.015, Shikoku Bank is perceived as a low-volatility, defensive investment. Its valuation aligns with regional peers, though limited growth prospects may cap upside. Investors likely prioritize stability and dividends over aggressive appreciation.

Strategic Advantages And Outlook

Shikoku Bank’s regional expertise and diversified offerings provide resilience, but its outlook is constrained by Japan’s stagnant economy and demographic challenges. Strategic focus on digitalization and advisory services could mitigate risks, though competition from larger banks remains a headwind. The bank’s conservative approach ensures stability but limits transformative potential.

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