Valuation JAPAN POST BANK Co., Ltd.

Equities

Delayed Japan Exchange Other stock markets 02:00:00 2024-09-20 am EDT			5-day change	1st Jan Change
1,322.50 ^JPY	+0.76%		+1.65%	-7.90%

Aug. 29	400F INC. announced that it has received ¥1.8 billion in funding from a group of investors	CI
Jun. 27	Frontier Capital Inc. announced that it expects to receive ¥5 billion in funding from a group of investors	CI

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,737,546	3,988,674	3,691,869	3,994,661	5,879,864	4,717,629	-	-
Change	-	6.72%	-7.44%	8.2%	47.19%	-19.77%	-	-
Enterprise Value (EV)	3,737,546	3,988,674	3,691,869	3,994,661	5,879,864	4,717,629	4,717,629	4,717,629
Change	-	6.72%	-7.44%	8.2%	47.19%	-19.77%	0%	0%
P/E ratio	13.7x	14.2x	10.4x	12.5x	16.5x	12.5x	11.2x	10x
PBR	0.42x	0.35x	0.36x	0.41x	0.61x	0.5x	0.48x	0.47x
PEG	-	5.82x	0.4x	-1.5x	1.2x	1.78x	1x	0.8x
Capitalization / Revenue	2.08x	2.05x	1.87x	1.94x	2.22x	4.01x	4.2x	4.07x
EV / Revenue	0x	0x	0x	0x	0x	4.01x	4.2x	4.07x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	-	-0x	19.8x	14.9x	13.2x
EV / FCF	1.28x	0.42x	-	-	-	-	-	-
FCF Yield	0%	0%	-	-	-	-	-	-
Dividend per Share ²	50	50	50	50	51	53.56	58.8	65.11
Rate of return	5.02%	4.7%	5.08%	4.62%	3.14%	4.08%	4.48%	4.96%
EPS ²	72.94	74.72	94.71	86.84	98.43	105.3	117.1	130.9
Distribution rate	68.5%	66.9%	52.8%	57.6%	51.8%	50.8%	50.2%	49.7%
Net sales ¹	1,799,544	1,946,728	1,977,640	2,064,251	2,651,706	1,177,340	1,122,058	1,158,343
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	294,000	393,660	308,787	-	-195,500	237,788	317,236	357,409
Net income ¹	273,435	280,130	355,070	325,070	356,133	375,377	419,999	472,539
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	997.00	1,064.00	985.00	1,083.00	1,626.00	1,312.50	1,312.50	1,312.50
Nbr of stocks (in thousands)	3,748,793	3,748,754	3,748,090	3,688,514	3,616,153	3,616,427	-	-
Announcement Date	5/15/20	5/14/21	5/13/22	5/15/23	5/15/24	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
JAPAN POST BANK CO., LTD.	12.46x	-	-	+4.08%	33.25B
AGRICULTURAL BANK OF CHINA LIMITED	4.36x	-	-	+7.15%	217B
ICICI BANK LIMITED	20.12x	-	-	+0.88%	109B
PT BANK CENTRAL ASIA TBK	24.89x	-	-	+2.55%	88.2B
ANZ GROUP HOLDINGS LIMITED	14.22x	-	-	+5.26%	63.89B
CRÉDIT AGRICOLE S.A.	7.05x	-	-	+7.29%	48.76B
INDUSTRIAL BANK CO., LTD.	4.37x	-	-	+6.49%	47.18B
QATAR NATIONAL BANK (Q.P.S.C.)	9.8x	-	-	+4.16%	42.62B
CHINA CITIC BANK CO., LTD.	3.23x	-	-	+8.50%	40.65B
Average	11.17x	-	-	+5.15%	76.76B
Weighted average by Cap.	11.23x	-	-	+5.11%