Subscribe

Chugin Financial Group,Inc. (5832.T)

JPY3,291.00 +26.00 (+0.80%)
JP JPX Financial Services Banks - Regional
Address 1-15-20, Marunouchi
Okayama, JP
CEO Sadanori Kato
IPO 2022-10-03
ISIN JP3520700000

Explore sections of this company profile

Description

Chugin Financial Group, Inc. offers a comprehensive suite of financial services, primarily through its key subsidiary, The Chugoku Bank, Limited. The company organizes its operations into distinct Banking, Leasing, and Securities divisions. It provides a diverse array of deposit products, encompassing checking, savings, and various time deposits, along with specialized accounts for non-residents, tax payments, offshore purposes, and foreign currency holdings. Beyond deposits, its service portfolio extends to credit guarantees, credit card solutions, investment management and advisory services, financial instruments brokerage, asset management, and a variety of loan offerings. Furthermore, the group undertakes administrative outsourcing and facilitates the leasing and installment sale of properties and goods. Established in 1930 and headquartered in Okayama, Japan, the firm maintains an extensive operational footprint, including a head office, 137 branch locations (comprising numerous sub-branches and branch-in-branch offices), and 234 ATMs across Japan. Internationally, it extends its reach with one branch and four representative offices.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY3,291.00 +26.00 (+0.80%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
414.8K
Beta
0.19
Float Shares
125.99M
Free Float %
70.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.40% +0.99% -3.87% -14.14% +32.31% +17.62% +87.52% +231.08% +238.26% +171.16% +272.68%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3,291.00
DCF (Unlevered) 26,021.71 +690.7%
DCF (Levered) 11,506.43 +249.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 50% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.13
Distress
Piotroski F-Score
6 / 9
Average
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
2 / 5
Medium
ROA Score
2 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
  • Revenue growth
    +16.5% Q1'26: +28.6% (vs Q1'25)
  • EPS growth
    +46.2% Q1'26: +16.6% (vs Q1'25)
  • FCF margin
    Q1'26: +0.0% (vs Q1'25)
  • EBIT margin
    Q1'26: +16.8% (vs Q1'25)
  • ROIC
    Q1'26: +2.1% (vs Q1'25)
  • Share dilution
    -1.0% Q1'26: -1.1% (vs Q1'25)
  • Debt / EBITDA
    Q1'26: 45.44× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.18) × ERP
WACC = 22% × Ke + 78% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 25,117.66 Current price: 3,291.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
2 EPS Ana.
Mar 2027
1 Rev. Ana.
2 EPS Ana.
Mar 2028
1 Rev. Ana.
2 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
174.96B
est: 119.50B (+46.4%)
180.00B
est: 116.00B (+55.2%)
209.60B
est: 214.30B (-2.2%)
236.80B
236.80B – 236.80B
+10.5% YoY
273.10B
273.10B – 273.10B
+15.3% YoY
311.30B
311.30B – 311.30B
+14.0% YoY
419.24B
419.24B – 419.24B
+34.7% YoY
501.96B
501.96B – 501.96B
+19.7% YoY
EBITDA
32.70B
est: 26.07B (+25.4%)
34.21B
est: 24.91B (+37.4%)
42.53B
est: 46.01B (-7.6%)
50.84B
50.84B – 50.84B
+10.5% YoY
58.64B
58.64B – 58.64B
+15.3% YoY
66.84B
66.84B – 66.84B
+14.0% YoY
90.02B
90.02B – 90.02B
+34.7% YoY
107.78B
107.78B – 107.78B
+19.7% YoY
EBIT
29.52B
est: 22.98B (+28.5%)
30.90B
est: 22.24B (+38.9%)
38.28B
est: 41.09B (-6.8%)
45.40B
45.40B – 45.40B
+10.5% YoY
52.36B
52.36B – 52.36B
+15.3% YoY
59.69B
59.69B – 59.69B
+14.0% YoY
80.39B
80.39B – 80.39B
+34.7% YoY
96.25B
96.25B – 96.25B
+19.7% YoY
Net Income
20.49B
est: 18.50B (+10.7%)
21.39B
est: 23.06B (-7.3%)
27.43B
est: 26.13B (+5.0%)
37.06B
36.32B – 37.81B
+41.9% YoY
42.85B
41.36B – 43.56B
+15.6% YoY
50.60B
47.30B – 52.21B
+18.1% YoY
56.99B
56.99B – 56.99B
+12.6% YoY
51.97B
51.97B – 51.97B
-8.8% YoY
SGA
20.63B
est: 56.40B (-63.4%)
20.40B
est: 12.19B (+67.3%)
24.04B
est: 22.52B (+6.7%)
24.89B
24.89B – 24.89B
+10.5% YoY
28.70B
28.70B – 28.70B
+15.3% YoY
32.72B
32.72B – 32.72B
+14.0% YoY
44.07B
44.07B – 44.07B
+34.7% YoY
52.76B
52.76B – 52.76B
+19.7% YoY
EPS
111.01
est: 102.80 (+8.0%)
117.06
est: 129.51 (-9.6%)
152.62
est: 146.70 (+4.0%)
208.10
203.92 – 212.28
+41.9% YoY
238.40
232.21 – 244.59
+14.6% YoY
279.40
265.62 – 293.18
+17.2% YoY
320.00
320.00 – 320.00
+14.5% YoY
291.80
291.80 – 291.80
-8.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B- 3/5 4/5 2/5 2/5 1/5 2/5 4/5
2026-05-11 B- 3/5 4/5 2/5 2/5 1/5 2/5 4/5
2026-05-08 B 3/5 5/5 2/5 2/5 1/5 2/5 4/5
2026-05-07 B- 3/5 4/5 2/5 2/5 1/5 2/5 4/5
2026-05-01 B 3/5 4/5 2/5 3/5 1/5 3/5 4/5
2026-04-30 B 3/5 4/5 2/5 3/5 1/5 3/5 4/5
2026-04-28 B 3/5 4/5 2/5 3/5 1/5 3/5 4/5
2026-04-27 B+ 3/5 5/5 3/5 3/5 1/5 3/5 4/5
2026-04-24 B+ 3/5 5/5 3/5 3/5 1/5 3/5 4/5
2026-04-23 B+ 3/5 5/5 3/5 3/5 1/5 3/5 4/5
2026-04-22 B+ 3/5 5/5 3/5 3/5 1/5 3/5 4/5
2026-04-21 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-20 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-17 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-16 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-15 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-14 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.42B
OE per share TTM
7.91
Owner's Yield
0.27%
Maintenance CapEx ratio
9.35%
Maint CapEx / Avg PPE
25.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 97 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.65% 2.51M 0.58%
2 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.26% 1.12M 0.48%
3 WisdomTree International SmallCap Dividend Fund DLS 0.25% 2.62M 0.58%
4 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.22% 1.22M 0.58%
5 iShares MSCI Japan Small-Cap ETF SCJ 0.21% 530.2K 0.50%
6 Dimensional - International Small Cap Value ETF DISV 0.18% 8.38M 0.42%
7 Avantis International Small Cap Equity ETF AVDS 0.15% 480.4K 0.30%
8 iShares Currency Hedged MSCI EAFE Small-Cap ETF HSCZ 0.08% 183.6K 0.83%
9 iShares MSCI EAFE Small-Cap ETF SCZ 0.08% 11.06M 0.40%
10 Vanguard Global Momentum Factor ETF VMO.TO 0.06% 225.7K 0.38%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
18.63M
Shares Outstanding
177.77M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Hiroyuki Yoshioka Executive Officer
Masakazu Yamagata Managing Executive Officer
Sadanori Kato President, Chief Executive Officer & Representative Director male
Soichi Yamamoto Managing Executive Officer & Director male
Tatsuo Hiramoto Managing Director male
Tetsuji Ono Managing Director & Representative Director
Toshihito Mori Executive Officer male
Toshiyuki Koyama Executive Officer & Finance Manager
Yasunori Saimyoji Managing Executive Officer & Director
Yasuyuki Ikeda Executive Officer male
Yumiko Sakaguchi Executive Officer female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits