investorscraft@gmail.com

Intrinsic ValueFIDEA Holdings Co. Ltd. (8713.T)

Previous Close¥2,002.00
Intrinsic Value
Upside potential
Previous Close
¥2,002.00

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

FIDEA Holdings Co. Ltd. operates as a regional banking group in Japan, primarily serving corporate and individual customers through its subsidiaries. The company’s core offerings include negotiable certificates of deposit, lending services, and asset-liability management, alongside securities and investment trust management. Positioned in the competitive Japanese regional banking sector, FIDEA distinguishes itself with a long-standing presence since 1878, leveraging deep local market expertise and a diversified financial service portfolio. Its focus on traditional banking products is complemented by strategic securities management, catering to both retail and institutional clients. While regional banks in Japan face challenges from low interest rates and demographic shifts, FIDEA maintains stability through prudent risk management and a customer-centric approach. The company’s headquarters in Sendai underscores its strong regional footprint, though its market share remains modest compared to national banking giants.

Revenue Profitability And Efficiency

FIDEA reported revenue of ¥45.7 billion for FY2024, with net income of ¥1.2 billion, reflecting a net margin of approximately 2.6%. Operating cash flow stood at ¥31.9 billion, significantly higher than net income, indicating robust cash generation from core operations. Capital expenditures were modest at ¥-886 million, suggesting limited reinvestment needs relative to cash flow. The company’s efficiency metrics align with regional banking norms, though profitability is constrained by Japan’s low-interest-rate environment.

Earnings Power And Capital Efficiency

Diluted EPS of ¥65.15 highlights modest earnings power, typical for regional banks in Japan. The company’s capital efficiency is tempered by the sector’s narrow interest margins, though its securities management activities provide supplementary income. FIDEA’s operating cash flow coverage of net income (27x) signals strong liquidity, but reliance on traditional banking limits earnings diversification compared to more innovative financial institutions.

Balance Sheet And Financial Health

FIDEA maintains a solid balance sheet with ¥306.3 billion in cash and equivalents against ¥176.5 billion in total debt, reflecting a conservative leverage profile. The liquidity position is robust, with cash covering 1.7x total debt. Regional banks in Japan typically prioritize stability over aggressive growth, and FIDEA’s balance sheet aligns with this trend, though its debt load is higher than some peers.

Growth Trends And Dividend Policy

Growth prospects remain muted due to Japan’s stagnant economy and competitive banking landscape. The company’s dividend payout of ¥75 per share suggests a shareholder-friendly policy, with a yield likely in line with regional bank averages. However, top-line expansion is limited without significant diversification or market share gains.

Valuation And Market Expectations

With a market cap of ¥26.2 billion and a beta of 0.149, FIDEA is viewed as a low-volatility, defensive holding. Valuation multiples are likely subdued, reflecting the sector’s challenges. Investors appear to price in limited growth, emphasizing stability and dividends over capital appreciation.

Strategic Advantages And Outlook

FIDEA’s strengths lie in its regional expertise and long-term customer relationships, but its outlook is tied to broader macroeconomic trends in Japan. While not a sector leader, its prudent management and liquidity position mitigate downside risks. Strategic shifts toward digital banking or niche lending could offer incremental growth, though execution risks persist.

Sources

Company description, financial data from disclosed filings (likely Japanese GAAP), and market data from exchange sources.

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