investorscraft@gmail.com

Intrinsic ValueThe Naganobank, Ltd. (8521.T)

Previous Close¥1,543.00
Intrinsic Value
Upside potential
Previous Close
¥1,543.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Naganobank, Ltd. operates as a regional bank primarily serving Nagano Prefecture and Tokyo, offering a comprehensive suite of traditional banking services. Its core revenue model revolves around interest income from loans and deposits, supplemented by fee-based services such as remittances, insurance sales, and credit guarantees. The bank caters to both retail and corporate clients, with a strong focus on SMEs and agricultural support, reflecting its regional economic integration. Unlike larger national banks, Naganobank’s localized presence allows for deeper customer relationships and tailored financial solutions, though it faces competition from digital disruptors and nationwide institutions. Its leasing business segment provides additional diversification, though the banking segment remains the dominant driver. The bank’s conservative approach, typical of Japanese regional banks, emphasizes stability over aggressive expansion, positioning it as a reliable but low-growth player in a mature market.

Revenue Profitability And Efficiency

In FY 2022, Naganobank reported revenue of ¥18.1 billion and net income of ¥1.3 billion, reflecting modest profitability in a low-interest-rate environment. Its diluted EPS of ¥146.08 underscores efficient capital allocation, though margins remain compressed due to Japan’s monetary policy. Operating cash flow of ¥100.1 billion highlights strong liquidity generation, while capital expenditures were minimal at -¥283 million, indicating a lean operational model.

Earnings Power And Capital Efficiency

The bank’s earnings power is constrained by Japan’s stagnant interest rates, with net interest income likely forming the bulk of its revenue. Its capital efficiency is adequate, as evidenced by its ability to maintain positive net income despite sector-wide headwinds. The leasing segment provides minor diversification, but the bank’s reliance on traditional banking limits upside potential in the near term.

Balance Sheet And Financial Health

Naganobank’s balance sheet is solid, with ¥193.9 billion in cash and equivalents against ¥131 billion in total debt, suggesting robust liquidity. Its conservative leverage profile aligns with regional banking norms in Japan. The high operating cash flow further supports financial stability, though the low-yield environment pressures asset returns.

Growth Trends And Dividend Policy

Growth prospects are muted, typical for regional Japanese banks, with limited expansion opportunities beyond its core market. The bank’s dividend payout of ¥50 per share reflects a commitment to shareholder returns, though yield-seeking investors may find it insufficient compared to global peers. Demographic challenges in Japan further dampen long-term growth expectations.

Valuation And Market Expectations

With a market cap of ¥14 billion and a beta of 0.18, Naganobank is viewed as a low-volatility, low-growth investment. The valuation reflects its regional focus and limited scalability, trading at a discount to larger Japanese banks. Market expectations remain subdued given structural industry challenges.

Strategic Advantages And Outlook

Naganobank’s key advantage lies in its deep regional roots and customer loyalty, but its outlook is cautious due to Japan’s economic stagnation and demographic decline. Strategic initiatives may focus on digitalization and cost efficiency to offset revenue pressures. Without significant regulatory or macroeconomic shifts, the bank is likely to maintain its steady but unspectacular trajectory.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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