investorscraft@gmail.com

Intrinsic ValueThe Fukushima Bank, Ltd. (8562.T)

Previous Close¥322.00
Intrinsic Value
Upside potential
Previous Close
¥322.00

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 Fukushima Bank, Ltd. operates as a regional bank in Japan, primarily serving individual and corporate customers in Fukushima and surrounding areas. Its core revenue model revolves around traditional banking services, including deposits, loans, and fee-based offerings such as investment trusts, insurance products, and foreign currency services. The bank also engages in ancillary activities like equipment leasing, credit card services, and IT-related operations, diversifying its income streams beyond conventional banking. Positioned as a community-focused institution, it emphasizes localized customer relationships while competing with larger national banks and digital financial service providers. The bank’s niche in construction, medical, and small business financing provides a defensible market position, though its regional concentration limits scalability. Its involvement in software development and system contracting reflects an adaptive approach to modern financial infrastructure demands.

Revenue Profitability And Efficiency

For FY 2024, The Fukushima Bank reported revenue of ¥11.96 billion and net income of ¥866 million, translating to a diluted EPS of ¥30.96. Operating cash flow stood at ¥1.18 billion, while capital expenditures were -¥636 million, indicating moderate reinvestment. The bank’s profitability metrics reflect the challenges of Japan’s low-interest-rate environment, though its diversified fee-based services likely cushion net interest margin pressures.

Earnings Power And Capital Efficiency

The bank’s earnings power is constrained by its regional focus and reliance on traditional lending, with limited exposure to high-growth segments. Its capital efficiency appears adequate, given its ¥79.1 billion cash position against ¥2.15 billion in total debt, but low beta (0.002) suggests minimal sensitivity to broader market movements, typical for regional banks.

Balance Sheet And Financial Health

The Fukushima Bank maintains a robust balance sheet, with cash and equivalents of ¥79.1 billion dwarfing its total debt of ¥2.15 billion. This conservative leverage profile underscores financial stability, though it may also reflect underutilized capital. The bank’s liquidity position supports its dividend policy and operational flexibility in a competitive regional market.

Growth Trends And Dividend Policy

Growth prospects are muted due to Japan’s stagnant regional economies and demographic headwinds. The bank’s dividend payout (¥5 per share) signals a commitment to shareholder returns, but its yield remains modest. Future growth may hinge on digital transformation or strategic partnerships to offset organic limitations.

Valuation And Market Expectations

With a market cap of ¥7.67 billion, the bank trades at a low multiple relative to earnings, reflecting investor skepticism about regional banks’ growth potential. The minimal beta indicates market perception of the stock as a defensive, low-volatility holding.

Strategic Advantages And Outlook

The bank’s deep regional presence and diversified non-interest income provide stability, but its outlook is tempered by macroeconomic and demographic challenges. Strategic initiatives in digital banking or niche lending could enhance competitiveness, though execution risks remain.

Sources

Company description, financial data from disclosed filings (FY 2024), and market data from JPX.

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