Subscribe

Nishi-Nippon Financial Holdings, Inc. (7189.T)

JPY4,375.00 +39.00 (+0.90%)
JP JPX Financial Services Banks - Regional
Address 1-1, Hakata-ekimae 3-chome 812-0011
Fukuoka, JP
CEO Hideyuki Murakami
Website nnfh.co.jp
IPO 2001-01-01
ISIN JP3658850007

Explore sections of this company profile

Description

Nishi-Nippon Financial Holdings, Inc., founded in Fukuoka, Japan, in 2016, delivers comprehensive banking and financial services via its various subsidiaries. The company caters to both individual clients and small to medium-sized enterprises, operating across Japan and in international markets. Its offerings include a range of deposit and loan products, alongside services for securities investment and both domestic and foreign currency exchange. Furthermore, it provides credit card facilities, credit guarantees, credit management, restructuring support, claims servicing, financial instruments, exchange services, and other related provisions. As of March 31, 2021, its operational footprint encompassed 175 branches of The Nishi-Nippon City Bank, Ltd. and 23 branches of The Bank of Nagasaki, Ltd., all within Japan. Additionally, The Nishi-Nippon City Bank, Ltd. maintained three overseas representative offices in strategic international locations, including Hong Kong, Seoul, Shanghai, and Singapore.

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
JPY4,375.00 +39.00 (+0.90%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
472.0K
Beta
0.45
Float Shares
101.72M
Free Float %
73.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.45% -0.72% -5.36% -11.03% +41.70% +20.39% +86.41% +260.85% +462.91% +305.18% +85.63%
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
4,375.00
DCF (Unlevered) 16,163.24 +269.4%
DCF (Levered) 56,078.28 +1,181.8%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.17
Distress
Piotroski F-Score
6 / 9
Average
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
2 / 5
Medium
ROA Score
2 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
  • Revenue growth
    -1.0% Q1'26: -147.5% (vs Q1'25)
  • EPS growth
    +30.1% Q1'26: -9.0% (vs Q1'25)
  • FCF margin
    Q1'26: +0.0% (vs Q1'25)
  • EBIT margin
    Q1'26: -41.6% (vs Q1'25)
  • ROIC
    Q1'26: +2.1% (vs Q1'25)
  • Share dilution
    -0.5% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA
    Q1'26: 55.09× (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 (0.44) × ERP
WACC = 22% × Ke + 78% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 15,773.68 Current price: 4,375.00
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 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 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
151.40B
est: 127.95B (+18.3%)
156.02B
est: 145.75B (+7.0%)
140.21B
est: 147.57B (-5.0%)
137.73B
est: 145.80B (-5.5%)
141.00B
est: 144.00B (-2.1%)
137.78B
est: 92.30B (+49.3%)
130.06B
est: 99.80B (+30.3%)
133.90B
est: 100.30B (+33.5%)
124.50B
est: 112.60B (+10.6%)
147.64B
est: 174.70B (-15.5%)
192.36B
est: 98.10B (+96.1%)
233.00B
233.00B – 233.00B
+137.5% YoY
271.60B
271.60B – 271.60B
+16.6% YoY
315.00B
315.00B – 315.00B
+16.0% YoY
238.60B
238.60B – 238.60B
-24.3% YoY
243.00B
243.00B – 243.00B
+1.8% YoY
EBITDA
47.23B
est: 35.48B (+33.1%)
47.75B
est: 40.41B (+18.2%)
39.23B
est: 40.92B (-4.1%)
39.57B
est: 40.43B (-2.1%)
40.01B
est: 39.93B (+0.2%)
35.12B
est: 25.59B (+37.2%)
31.63B
est: 27.67B (+14.3%)
42.83B
est: 27.81B (+54.0%)
31.64B
est: 31.22B (+1.3%)
39.87B
est: 47.30B (-15.7%)
51.26B
est: 26.56B (+93.0%)
63.08B
63.08B – 63.08B
+137.5% YoY
73.53B
73.53B – 73.53B
+16.6% YoY
85.28B
85.28B – 85.28B
+16.0% YoY
64.60B
64.60B – 64.60B
-24.3% YoY
65.79B
65.79B – 65.79B
+1.8% YoY
EBIT
41.37B
est: 30.35B (+36.3%)
41.96B
est: 34.57B (+21.4%)
32.42B
est: 35.01B (-7.4%)
32.42B
est: 34.59B (-6.3%)
34.05B
est: 34.16B (-0.3%)
29.15B
est: 21.90B (+33.1%)
25.90B
est: 23.67B (+9.4%)
37.15B
est: 23.79B (+56.2%)
78.58B
est: 26.71B (+194.2%)
85.47B
est: 40.09B (+113.2%)
45.02B
est: 22.51B (+100.0%)
53.46B
53.46B – 53.46B
+137.5% YoY
62.32B
62.32B – 62.32B
+16.6% YoY
72.28B
72.28B – 72.28B
+16.0% YoY
54.75B
54.75B – 54.75B
-24.3% YoY
55.76B
55.76B – 55.76B
+1.8% YoY
Net Income
24.84B
est: 3.99B (+522.8%)
26.92B
est: 4.84B (+455.9%)
22.22B
est: 19.57B (+13.5%)
21.47B
est: 19.84B (+8.2%)
22.90B
est: 21.19B (+8.1%)
20.22B
est: 17.45B (+15.9%)
18.09B
est: 17.77B (+1.8%)
24.24B
est: 23.96B (+1.1%)
26.07B
est: 25.21B (+3.4%)
23.58B
est: 24.60B (-4.2%)
30.98B
est: 30.33B (+2.2%)
38.67B
38.67B – 38.67B
+27.5% YoY
49.65B
43.79B – 52.33B
+28.4% YoY
62.00B
52.28B – 66.55B
+24.9% YoY
62.24B
62.24B – 62.24B
+0.4% YoY
65.02B
65.02B – 65.02B
+4.5% YoY
SGA
est: 71.19B (-100.0%)
33.24B
est: 81.09B (-59.0%)
32.69B
est: 82.10B (-60.2%)
32.44B
est: 81.12B (-60.0%)
32.11B
est: 80.12B (-59.9%)
31.64B
est: 51.35B (-38.4%)
31.30B
est: 55.52B (-43.6%)
30.89B
est: 55.80B (-44.6%)
30.41B
est: 62.65B (-51.5%)
30.63B
est: 37.93B (-19.3%)
31.28B
est: 21.30B (+46.9%)
50.59B
50.59B – 50.59B
+137.5% YoY
58.97B
58.97B – 58.97B
+16.6% YoY
68.40B
68.40B – 68.40B
+16.0% YoY
51.81B
51.81B – 51.81B
-24.3% YoY
52.76B
52.76B – 52.76B
+1.8% YoY
EPS
156.62
est: 28.50 (+449.5%)
170.97
est: 34.60 (+394.1%)
142.24
est: 139.80 (+1.7%)
137.78
est: 141.75 (-2.8%)
148.79
est: 151.38 (-1.7%)
133.32
est: 124.70 (+6.9%)
121.03
est: 127.00 (-4.7%)
164.31
est: 171.20 (-4.0%)
181.57
est: 180.15 (+0.8%)
167.11
est: 175.80 (-4.9%)
221.37
est: 216.70 (+2.2%)
276.30
276.30 – 276.30
+27.5% YoY
343.40
312.88 – 373.92
+24.3% YoY
424.50
373.51 – 475.49
+23.6% YoY
444.70
444.70 – 444.70
+4.8% YoY
464.60
464.60 – 464.60
+4.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 B- 3/5 3/5 2/5 2/5 1/5 3/5 4/5
2026-05-08 B- 3/5 3/5 2/5 2/5 1/5 3/5 4/5
2026-05-07 B- 3/5 3/5 2/5 2/5 1/5 3/5 4/5
2026-05-01 B 3/5 3/5 3/5 3/5 1/5 3/5 4/5
2026-04-30 B 3/5 3/5 3/5 3/5 1/5 3/5 4/5
2026-04-28 B 3/5 3/5 3/5 3/5 1/5 3/5 4/5
2026-04-27 B 3/5 3/5 3/5 3/5 1/5 3/5 4/5
2026-04-24 B 3/5 3/5 3/5 3/5 1/5 3/5 4/5
2026-04-23 B 3/5 3/5 3/5 3/5 1/5 3/5 4/5
2026-04-22 B 3/5 3/5 3/5 3/5 1/5 3/5 4/5
2026-04-21 B+ 3/5 3/5 3/5 4/5 1/5 3/5 4/5
2026-04-20 B+ 3/5 3/5 3/5 4/5 1/5 3/5 4/5
2026-04-17 B+ 3/5 3/5 3/5 4/5 1/5 3/5 4/5
2026-04-16 B+ 3/5 3/5 3/5 4/5 1/5 3/5 4/5
2026-04-15 B+ 3/5 3/5 3/5 4/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
30.05B
OE per share TTM
213.06
Owner's Yield
5.38%
Maintenance CapEx ratio
91.16%
Maint CapEx / Avg PPE
81.9%

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 85 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.49% 1.90M 0.58%
2 iShares International Developed Small Cap Value Factor ETF ISVL 0.47% 1.50M 0.31%
3 iShares International Small-Cap Equity Factor ETF ISCF 0.45% 2.93M 0.24%
4 Dimensional - International Small Cap Value ETF DISV 0.40% 19.11M 0.42%
5 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.24% 1.34M 0.58%
6 iShares MSCI Japan Small-Cap ETF SCJ 0.23% 581.9K 0.50%
7 WisdomTree International SmallCap Dividend Fund DLS 0.20% 2.09M 0.58%
8 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.19% 827.0K 0.48%
9 Avantis International Small Cap Equity ETF AVDS 0.16% 518.7K 0.30%
10 Avantis International Small Cap Value ETF AVDV 0.16% 29.97M 0.36%

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
13.95M
Shares Outstanding
139.28M

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
Hideyuki Murakami President & Representative Director male
Hiroyuki Irie Executive Officer & Director male
Hiroyuki Takeo Executive Officer & Executive Director male
Ikeda Masaru Executive Officer
Kaichi Ryutaro Executive Officer
Kiyotaka Tomoike Operating Officer male
Ozaki Kenichi Executive Officer
Sadano Toshihiko Executive Officer male
Seiji Ino Executive Officer male
Souichi Kawamoto Executive Officer male
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