investorscraft@gmail.com

Intrinsic ValueSenshu Ikeda Holdings, Inc. (8714.T)

Previous Close¥816.00
Intrinsic Value
Upside potential
Previous Close
¥816.00

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

Senshu Ikeda Holdings, Inc. operates as a regional banking group in Japan, primarily serving small and medium-sized enterprises (SMEs) and individual customers. The company generates revenue through traditional banking services, including deposits, loans, and fee-based financial products such as securities, leasing, and credit guarantees. Its diversified offerings extend to venture capital and software development, positioning it as a multifaceted financial services provider in the Kansai region and beyond. With 136 branches and a strong local presence, Senshu Ikeda leverages its regional expertise to maintain a competitive edge in Japan's fragmented banking sector. The company’s focus on SMEs aligns with Japan’s economic structure, where such businesses form the backbone of regional economies. While facing competition from larger national banks and digital disruptors, Senshu Ikeda differentiates itself through personalized service and niche financial solutions, including back-office administration and investment advisory services. Its venture capital arm further supports innovation, reinforcing its role as a financial partner for local enterprises.

Revenue Profitability And Efficiency

For FY 2024, Senshu Ikeda reported revenue of JPY 82.3 billion and net income of JPY 10.9 billion, reflecting a net margin of approximately 13.2%. The company’s operating cash flow stood at JPY 33.1 billion, indicating solid cash generation from core operations. Capital expenditures were modest at JPY -4.4 billion, suggesting disciplined reinvestment in its branch network and digital infrastructure.

Earnings Power And Capital Efficiency

The bank’s diluted EPS of JPY 38.68 underscores its earnings capacity relative to its share base. With a substantial cash position of JPY 797.8 billion against total debt of JPY 469.0 billion, Senshu Ikeda maintains a conservative leverage profile. Its ability to generate steady income from interest and fee-based services highlights its capital efficiency in a low-interest-rate environment.

Balance Sheet And Financial Health

Senshu Ikeda’s balance sheet reflects a robust liquidity position, with cash and equivalents covering nearly 170% of its total debt. The bank’s conservative approach to leverage and strong deposit base contribute to its financial stability. However, the high absolute debt level warrants monitoring, particularly in a rising interest rate scenario.

Growth Trends And Dividend Policy

The company’s growth is tied to regional economic conditions and SME lending demand. Its dividend per share of JPY 13.75 suggests a commitment to shareholder returns, though payout ratios remain moderate. Future growth may hinge on expanding digital services and venture capital investments, given Japan’s push for SME innovation.

Valuation And Market Expectations

With a market cap of JPY 153.5 billion and a beta of -0.062, Senshu Ikeda is perceived as a low-volatility, defensive stock. Its valuation reflects regional banking sector multiples, with investors likely pricing in steady but modest growth prospects amid Japan’s macroeconomic challenges.

Strategic Advantages And Outlook

Senshu Ikeda’s regional focus and SME-centric model provide resilience against national banking competition. Its venture capital and software divisions offer growth optionality, though execution risks remain. The outlook depends on Japan’s economic recovery and the bank’s ability to adapt to digital transformation while maintaining asset quality.

Sources

Company filings, Bloomberg

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