investorscraft@gmail.com

Intrinsic ValueThe Oita Bank, Ltd. (8392.T)

Previous Close¥8,180.00
Intrinsic Value
Upside potential
Previous Close
¥8,180.00

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 Oita Bank, Ltd. is a regional financial institution deeply embedded in Japan's Oita Prefecture, offering a comprehensive suite of banking services tailored to both individual and corporate clients. Its operations are segmented into traditional banking and leasing, with core activities including deposit-taking, lending, bill discounting, and securities trading. The bank also provides specialized services such as leasing, credit card processing, and foreign exchange, leveraging its network of 93 branches and 33 money exchange offices to maintain a strong local presence. As a regional player, The Oita Bank competes by emphasizing personalized service and community engagement, distinguishing itself from larger national banks. Its market position is reinforced by its long-standing history, dating back to 1893, which fosters trust and loyalty among its customer base. While its geographic focus limits diversification, it allows for deep market penetration and a nuanced understanding of regional economic dynamics.

Revenue Profitability And Efficiency

For the fiscal year ending March 2024, The Oita Bank reported revenue of JPY 66.17 billion and net income of JPY 6.54 billion, reflecting a net margin of approximately 9.9%. The bank's operating cash flow stood at JPY 53.38 billion, indicating robust liquidity generation. Capital expenditures were modest at JPY -1.52 billion, suggesting a focus on maintaining rather than expanding its physical infrastructure.

Earnings Power And Capital Efficiency

The bank's diluted EPS of JPY 410.99 demonstrates its ability to translate earnings into shareholder value. With a beta of 0.075, The Oita Bank exhibits low volatility relative to the broader market, appealing to risk-averse investors. Its capital efficiency is further underscored by its stable cash flow generation and disciplined expense management.

Balance Sheet And Financial Health

The Oita Bank maintains a solid balance sheet, with cash and equivalents totaling JPY 872.90 billion against total debt of JPY 650.24 billion. This liquidity position provides a cushion against potential economic downturns. The bank's leverage appears manageable, supported by its regional focus and conservative lending practices.

Growth Trends And Dividend Policy

Growth trends are likely tempered by the bank's regional concentration, though its dividend per share of JPY 110 signals a commitment to returning capital to shareholders. The bank's ability to sustain dividends will depend on maintaining stable earnings and navigating Japan's low-interest-rate environment.

Valuation And Market Expectations

With a market capitalization of JPY 51.48 billion, The Oita Bank is valued at a modest multiple relative to its earnings. Investors likely price in its regional focus and limited growth prospects, balancing these against its stability and dividend yield.

Strategic Advantages And Outlook

The Oita Bank's strategic advantages lie in its deep regional roots and customer-centric approach. However, its outlook is tied to Japan's economic conditions and demographic trends. While its conservative model ensures stability, it may face challenges in achieving significant growth without diversifying beyond its core market.

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