investorscraft@gmail.com

Intrinsic ValueFukuoka Financial Group, Inc. (8354.T)

Previous Close¥5,601.00
Intrinsic Value
Upside potential
Previous Close
¥5,601.00

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

Fukuoka Financial Group, Inc. operates as a regional banking powerhouse in Japan, offering a comprehensive suite of financial services tailored to both individual and corporate clients. Its core revenue model is anchored in traditional banking operations, including deposit-taking and lending, supplemented by diversified income streams from securities, credit management, insurance, and leasing services. The group maintains a strong regional presence with 428 domestic branches and eight international offices, reinforcing its competitive edge in Kyushu and beyond. Beyond conventional banking, Fukuoka Financial Group has strategically expanded into adjacent financial services such as system development, consulting, and factoring, enhancing its value proposition. This diversification mitigates reliance on interest income and positions the company as an integrated financial solutions provider. Its market position is further solidified by a vast ATM network and a legacy dating back to 1877, fostering deep customer trust in a highly competitive sector dominated by megabanks and digital disruptors.

Revenue Profitability And Efficiency

For FY 2024, Fukuoka Financial Group reported revenue of JPY 274.2 billion and net income of JPY 61.2 billion, reflecting a net margin of approximately 22.3%. The group’s operating cash flow stood at JPY 1.28 trillion, significantly overshadowing capital expenditures of JPY -10.3 billion, indicating robust cash generation efficiency. Its diluted EPS of JPY 324.77 underscores disciplined cost management and operational scalability.

Earnings Power And Capital Efficiency

The group’s earnings power is supported by a diversified revenue base, with non-interest income likely contributing to stability amid Japan’s low-rate environment. Its JPY 8.45 trillion cash reserve against JPY 9.57 trillion total debt suggests prudent liquidity management, though leverage metrics warrant monitoring given the debt-heavy balance sheet typical of regional banks.

Balance Sheet And Financial Health

Fukuoka Financial Group’s balance sheet reflects a conservative liquidity profile, with cash and equivalents covering 88% of total debt. However, the debt-to-equity ratio remains elevated, consistent with regional banking norms. The group’s asset quality and loan portfolio resilience are critical given its JPY 9.57 trillion debt load, though its established regional footprint provides collateral stability.

Growth Trends And Dividend Policy

The group’s growth is tempered by Japan’s stagnant economy, though its regional focus and service diversification offer niche opportunities. A dividend of JPY 135 per share signals a commitment to shareholder returns, yielding approximately 2.5% based on current market cap. Future growth may hinge on digital transformation and overseas expansion, albeit cautiously.

Valuation And Market Expectations

With a market cap of JPY 742.8 billion and a beta of -0.03, the stock exhibits low correlation to broader markets, appealing to defensive investors. The P/E ratio of ~12.2x (based on diluted EPS) aligns with regional bank peers, reflecting moderate growth expectations amid Japan’s macroeconomic challenges.

Strategic Advantages And Outlook

Fukuoka Financial Group’s century-old brand, regional dominance, and diversified services provide a defensive moat. However, long-term success depends on navigating Japan’s demographic decline and interest rate volatility. Strategic investments in digital banking and fee-based services could offset margin pressures, while its solid capital base supports resilience in economic downturns.

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