investorscraft@gmail.com

Intrinsic ValueSeven Bank, Ltd. (8410.T)

Previous Close¥297.30
Intrinsic Value
Upside potential
Previous Close
¥297.30

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

Seven Bank, Ltd. operates as a regional bank in Japan, offering a diversified suite of financial products and services tailored to individual and corporate clients. Its core revenue model is built on deposit-taking, personal lending, and transaction-based services, including debit and credit card processing, money transfers, and Internet banking. The bank distinguishes itself through its extensive ATM network and back-office support services for other financial institutions, enhancing operational efficiency and customer accessibility. Positioned in Japan's competitive banking sector, Seven Bank leverages its technological infrastructure and strategic partnerships to maintain a niche in retail banking. Its security services further diversify revenue streams, catering to institutional clients. The bank’s international presence, though limited, provides incremental growth opportunities in cross-border transactions. With a focus on digital banking and cost-efficient operations, Seven Bank holds a stable position in Japan’s regional banking landscape, balancing traditional services with modern fintech integrations.

Revenue Profitability And Efficiency

Seven Bank reported revenue of JPY 143.3 billion for FY 2024, with net income of JPY 31.97 billion, reflecting a net margin of approximately 22.3%. The bank’s diluted EPS stood at JPY 27.26, indicating solid profitability. Operating cash flow was JPY 6.84 billion, though capital expenditures of JPY -17.74 billion suggest ongoing investments in infrastructure or technology. The revenue mix likely emphasizes fee-based services, given its transactional focus.

Earnings Power And Capital Efficiency

The bank’s earnings power is underpinned by its high-margin transactional services and efficient cost structure. With JPY 988.9 billion in cash and equivalents, liquidity is robust, supporting lending and operational flexibility. Total debt of JPY 194.1 billion appears manageable relative to its cash position, though the low beta (-0.081) suggests minimal correlation to market volatility, possibly reflecting stable earnings.

Balance Sheet And Financial Health

Seven Bank’s balance sheet is strong, with cash and equivalents covering nearly five times its total debt. The bank’s conservative leverage and high liquidity position it well to navigate economic fluctuations. Its capital expenditure outlay, while significant, aligns with modernization efforts, ensuring long-term competitiveness without straining financial health.

Growth Trends And Dividend Policy

Growth appears steady, supported by digital banking adoption and transactional services. The bank’s dividend payout of JPY 11 per share signals a commitment to shareholder returns, with a yield likely appealing to income-focused investors. Future growth may hinge on expanding its ATM network and back-office services, though macroeconomic conditions in Japan could influence lending activity.

Valuation And Market Expectations

With a market cap of JPY 316 billion, Seven Bank trades at a P/E multiple derived from its JPY 27.26 EPS, reflecting market confidence in its profitability. The negative beta suggests investors view it as a defensive play, potentially undervaluing its growth prospects. Valuation metrics should be contextualized against regional banking peers in Japan.

Strategic Advantages And Outlook

Seven Bank’s strategic advantages include its ATM network, digital banking capabilities, and back-office services, which drive recurring revenue. The outlook remains stable, with opportunities in fintech integration and cross-border services. However, demographic challenges in Japan and competitive pressures may require continued innovation to sustain growth.

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