Stock 8524 NORTH PACIFIC BANK,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials North Pacific Bank,Ltd.

Equities

8524

JP3843400007

Banks

Delayed Japan Exchange
Other stock markets
 08:34:34 2024-06-02 pm EDT 		5-day change 1st Jan Change
619 JPY +6.36% Intraday chart for North Pacific Bank,Ltd. +12.55% +74.37%
May. 24 Tranche Update on North Pacific Bank,Ltd.'s Equity Buyback Plan announced on May 14, 2024. CI
May. 23 North Pacific Bank,Ltd.'s Equity Buyback announced on May 14, 2024 has closed with 2,264,600 shares, representing 0.59% for ¥1,299.97 million. CI

Valuation

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 109,624 79,394 124,233 93,258 107,072 222,603 - -
Enterprise Value (EV) 1 109,624 79,394 124,233 93,258 107,072 171,211 222,603 222,603
P/E ratio 7.74 x 10.5 x 13.2 x 7.93 x 11.1 x 13.4 x 14.4 x 10.8 x
Yield 3.61% 4.9% 3.13% 4.17% 3.6% 2.25% 2.58% 3.44%
Capitalization / Revenue 0.79 x 0.58 x 0.92 x 0.75 x 0.84 x 1.29 x - -
EV / Revenue 0.79 x 0.58 x 0.92 x 0.75 x 0.84 x 1.29 x - -
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.26 x 0.2 x 0.28 x 0.22 x 0.27 x 0.39 x 0.51 x 0.5 x
Nbr of stocks (in thousands) 395,753 389,186 388,228 388,576 385,153 382,479 - -
Reference price 2 277.0 204.0 320.0 240.0 278.0 582.0 582.0 582.0
Announcement Date 5/14/19 5/12/20 5/12/21 5/13/22 5/15/23 5/14/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 138,362 138,035 135,620 124,461 126,734 133,114 - -
EBITDA - - - - - - - -
EBIT 1 17,140 23,371 17,947 23,088 22,578 15,200 25,300 34,200
Operating Margin 12.39% 16.93% 13.23% 18.55% 17.82% 12.23% - -
Earnings before Tax (EBT) 1 19,931 13,652 14,708 18,241 15,810 18,288 - -
Net income 1 14,141 7,564 9,422 11,756 9,647 12,830 15,300 20,100
Net margin 10.22% 5.48% 6.95% 9.45% 7.61% 9.64% - -
EPS 2 35.80 19.39 24.25 30.26 25.03 33.33 40.50 53.80
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 10.00 10.00 10.00 10.00 10.00 10.00 15.00 20.00
Announcement Date 5/14/19 5/12/20 5/12/21 5/13/22 5/15/23 5/14/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 68,727 68,086 64,839 28,681 33,768 64,320 31,122 32,767 65,083 32,348
EBITDA - - - - - - - - - -
EBIT - - - - - - - - - -
Operating Margin - - - - - - - - - -
Earnings before Tax (EBT) 1 8,828 9,465 9,152 6,783 6,944 11,134 5,034 4,865 8,624 4,288
Net income 1 5,068 6,522 6,224 4,615 5,236 7,505 3,203 3,228 6,643 3,378
Net margin 7.37% 9.58% 9.6% 16.09% 15.51% 11.67% 10.29% 9.85% 10.21% 10.44%
EPS 2 12.97 16.77 16.02 11.88 13.55 19.46 8.310 8.380 17.25 8.780
Dividend per Share 5.000 5.000 5.000 - - 5.000 - - 5.000 -
Announcement Date 11/11/19 11/11/20 11/10/21 2/8/22 8/5/22 11/11/22 2/8/23 8/7/23 11/13/23 2/8/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 3.3% 1.8% 2.2% 2.7% 2.3% 3% 3.6% 4.6%
ROA (Net income/ Total Assets) 0.21% 0.13% 0.14% 0.15% 0.13% 0.14% - -
Assets 1 6,876,246 5,868,570 6,527,191 7,757,688 7,262,120 8,883,811 - -
Book Value Per Share 2 1,049 1,042 1,123 1,073 1,047 1,151 1,136 1,176
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 5/14/19 5/12/20 5/12/21 5/13/22 5/15/23 5/14/24 - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
582 JPY
Average target price
505 JPY
Spread / Average Target
-13.23%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Banks

1st Jan change Capi.
NORTH PACIFIC BANK,LTD. Stock North Pacific Bank,Ltd.
+74.37% 1.42B
JPMORGAN CHASE & CO. Stock JPMorgan Chase & Co.
+19.12% 582B
BANK OF AMERICA CORPORATION Stock Bank of America Corporation
+18.87% 313B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED Stock Industrial and Commercial Bank of China Limited
+15.71% 251B
WELLS FARGO & COMPANY Stock Wells Fargo & Company
+21.74% 209B
CHINA CONSTRUCTION BANK CORPORATION Stock China Construction Bank Corporation
+19.14% 180B
BANK OF CHINA LIMITED Stock Bank of China Limited
+24.16% 169B
HSBC HOLDINGS PLC Stock HSBC Holdings plc
+9.58% 164B
ROYAL BANK OF CANADA Stock Royal Bank of Canada
+11.18% 154B
HDFC BANK LIMITED Stock HDFC Bank Limited
-10.40% 140B
Other Banks
  1. Stock Market
  2. Equities
  3. 8524 Stock
  4. Financials North Pacific Bank,Ltd.