Subscribe

Aozora Bank, Ltd. (8304.T)

JPY2,958.00 +14.50 (+0.49%)
JP JPX Financial Services Banks - Regional
Address 6-1-1, Kojimachi 102-8660
Tokyo, JP
CEO Hideto Oomi
IPO 2006-11-14
ISIN JP3711200000

Explore sections of this company profile

Also trades on Other OTC · AOZOY (USD) Tokyo Stock Exchange · 8304.T (JPY)
Description

Aozora Bank, Ltd., alongside its subsidiaries, delivers a broad spectrum of banking products and financial services both within Japan and on a global scale. Its operations are structured across six key divisions: Retail Banking, Institutional Banking, Allied Banking, Specialty Finance, International Finance, and Financial Markets Groups. The bank's offerings include a variety of deposit accounts such as checking, savings, time, notice, non-resident, negotiable certificates of deposit, and foreign currency deposits. It provides diverse lending solutions, encompassing loans on deeds and notes, overdrafts, and specialized financing for corporate activities, M&A, projects, equity, sustainability, leveraged buyouts (LBOs), structured deals, real estate, and business recovery, as well as syndicated loans and promissory note discounting. Additionally, Aozora Bank engages in securities investments, including public, local, corporate bonds, equity, and other financial instruments, alongside domestic and international exchange services. The institution further offers bond consignment, liability guarantees, securities lending, public bond underwriting, agency functions, custody services, financial instrument intermediation, securitization, M&A advisory, business succession consulting, business expansion support, equity/debt funding, and general consulting. Beyond this, it facilitates the over-the-counter sale of investment trusts and insurance products, provides trust services for secured corporate bonds, and handles derivative transactions related to interest rates, currencies, and other financial instruments. As of March 31, 2021, the company maintained 19 branches. Established in 1957, the bank was formerly known as Nippon Fudosan Bank, Limited, before rebranding to Aozora Bank, Ltd. in 2001. Its headquarters are situated in Tokyo, Japan.

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
JPY2,958.00 +14.50 (+0.49%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.19
Float Shares
101.27M
Free Float %
73.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.21% +1.86% -0.09% -5.19% +11.27% +5.39% +24.56% +6.19% +5.51% -29.26% -47.01%
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
2,958.00
DCF (Unlevered) 8,839.02 +198.8%
DCF (Levered) 9,928.43 +235.6%

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) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 2 0
Strong Sell 3 0
Quality scores
Altman Z-Score
0.32
Distress
Piotroski F-Score
6 / 9
Average
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
5 / 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
    +1.3% Q1'26: +5.6% (vs Q1'25)
  • EPS growth
    +20.4% Q1'26: -9.6% (vs Q1'25)
  • FCF margin
    Q1'26: +0.0% (vs Q1'25)
  • EBIT margin
    Q1'26: +5.9% (vs Q1'25)
  • ROIC
    Q1'26: -6.3% (vs Q1'25)
  • Share dilution
    +4.1% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA
    Q1'26: 92.96× (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 (0.19) × ERP
WACC = 22% × Ke + 78% × Kd (8.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 8,824.86 Current price: 2,958.00
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
4 Rev. Ana.
6 EPS Ana.
Mar 2027
4 Rev. Ana.
3 EPS Ana.
Mar 2028
4 Rev. Ana.
5 EPS Ana.
Mar 2029
3 Rev. Ana.
3 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
113.31B
est: 91.89B (+23.3%)
123.09B
est: 91.38B (+34.7%)
109.92B
est: 92.71B (+18.6%)
115.41B
est: 94.31B (+22.4%)
109.51B
est: 82.20B (+33.2%)
122.40B
est: 95.83B (+27.7%)
112.48B
est: 104.02B (+8.1%)
114.25B
est: 107.51B (+6.3%)
104.04B
est: 59.20B (+75.7%)
223.97B
est: 67.37B (+232.4%)
223.61B
est: 79.21B (+182.3%)
91.16B
89.40B – 94.46B
+15.1% YoY
103.28B
99.96B – 105.94B
+13.3% YoY
110.21B
107.02B – 117.20B
+6.7% YoY
115.93B
115.93B – 115.93B
+5.2% YoY
114.30B
110.82B – 119.46B
-1.4% YoY
EBITDA
56.29B
est: 13.65B (+312.3%)
59.05B
est: 13.58B (+334.9%)
55.92B
est: 13.78B (+306.0%)
61.74B
est: 14.01B (+340.6%)
52.58B
est: 12.21B (+330.5%)
48.73B
est: 14.24B (+242.3%)
44.80B
est: 15.46B (+189.9%)
52.44B
est: 15.97B (+228.3%)
14.34B
est: 8.80B (+63.0%)
-48.34B
est: 8.66B (-658.4%)
24.37B
est: 10.18B (+139.5%)
11.71B
11.49B – 12.14B
+15.1% YoY
13.27B
12.84B – 13.61B
+13.3% YoY
14.16B
13.75B – 15.06B
+6.7% YoY
14.90B
14.90B – 14.90B
+5.2% YoY
14.69B
14.24B – 15.35B
-1.4% YoY
EBIT
est: 10.00B (-100.0%)
est: 9.94B (-100.0%)
est: 10.09B (-100.0%)
est: 10.26B (-100.0%)
est: 8.94B (-100.0%)
est: 10.43B (-100.0%)
est: 11.32B (-100.0%)
est: 11.70B (-100.0%)
est: 6.44B (-100.0%)
-55.52B
est: 5.68B (-1,076.9%)
17.12B
est: 6.68B (+156.2%)
7.69B
7.54B – 7.97B
+15.1% YoY
8.71B
8.43B – 8.94B
+13.3% YoY
9.30B
9.03B – 9.89B
+6.7% YoY
9.78B
9.78B – 9.78B
+5.2% YoY
9.64B
9.35B – 10.08B
-1.4% YoY
Net Income
43.69B
est: 46.31B (-5.7%)
43.50B
est: 49.33B (-11.8%)
43.85B
est: 49.36B (-11.2%)
43.06B
est: 49.28B (-12.6%)
36.13B
est: 41.74B (-13.4%)
28.14B
est: 39.36B (-28.5%)
28.97B
est: 32.67B (-11.3%)
35.00B
est: 37.21B (-5.9%)
8.72B
est: 11.43B (-23.7%)
-49.91B
est: -58.83B (+15.2%)
20.52B
est: 20.66B (-0.7%)
23.91B
22.35B – 25.47B
+15.7% YoY
28.27B
27.65B – 28.88B
+18.2% YoY
30.42B
29.45B – 33.47B
+7.6% YoY
34.33B
29.25B – 39.47B
+12.9% YoY
29.96B
28.77B – 31.72B
-12.7% YoY
SGA
42.58B
est: 32.52B (+30.9%)
49.74B
est: 32.34B (+53.8%)
40.09B
est: 32.81B (+22.2%)
38.39B
est: 33.37B (+15.0%)
42.07B
est: 29.09B (+44.6%)
58.26B
est: 33.91B (+71.8%)
52.18B
est: 36.81B (+41.7%)
45.63B
est: 38.04B (+19.9%)
73.07B
est: 20.95B (+248.8%)
24.54B
est: 17.80B (+37.8%)
24.62B
est: 20.93B (+17.6%)
24.09B
23.63B – 24.96B
+15.1% YoY
27.29B
26.42B – 28.00B
+13.3% YoY
29.12B
28.28B – 30.97B
+6.7% YoY
30.64B
30.64B – 30.64B
+5.2% YoY
30.21B
29.28B – 31.57B
-1.4% YoY
EPS
93.64
est: 347.62 (-73.1%)
93.23
est: 370.32 (-74.8%)
93.98
est: 370.55 (-74.6%)
92.22
est: 369.94 (-75.1%)
77.36
est: 313.28 (-75.3%)
60.30
est: 295.46 (-79.6%)
248.26
est: 245.24 (+1.2%)
299.81
est: 279.31 (+7.3%)
74.66
est: 84.89 (-12.1%)
-427.22
est: -420.33 (-1.6%)
154.26
est: 147.63 (+4.5%)
167.54
161.20 – 183.71
+13.5% YoY
203.69
199.45 – 208.35
+21.6% YoY
227.36
212.40 – 241.40
+11.6% YoY
249.07
211.01 – 284.70
+9.5% YoY
216.10
207.54 – 228.79
-13.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B 3/5 5/5 2/5 2/5 1/5 2/5 4/5
2026-05-14 B 3/5 5/5 2/5 2/5 1/5 2/5 4/5
2026-05-13 B 3/5 5/5 2/5 2/5 1/5 2/5 4/5
2026-05-12 B 3/5 5/5 2/5 2/5 1/5 2/5 4/5
2026-05-11 B 3/5 5/5 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 5/5 2/5 2/5 1/5 2/5 4/5
2026-05-01 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-04-30 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-04-28 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-04-27 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-04-24 B 3/5 5/5 2/5 3/5 1/5 2/5 4/5
2026-04-23 B+ 3/5 5/5 3/5 3/5 1/5 2/5 4/5
2026-04-22 B+ 3/5 5/5 3/5 3/5 1/5 2/5 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

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
535.72M
OE per share TTM
12.65
Owner's Yield
0.14%
Maintenance CapEx ratio
103.13%
Maint CapEx / Avg PPE
15.8%

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 102 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.32% 1.22M 0.58%
2 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.14% 783.3K 0.58%
3 iShares MSCI Japan Small-Cap ETF SCJ 0.13% 346.5K 0.50%
4 WisdomTree International SmallCap Dividend Fund DLS 0.12% 1.26M 0.58%
5 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.11% 474.6K 0.48%
6 Avantis International Small Cap Equity ETF AVDS 0.08% 268.7K 0.30%
7 UBS MSCI World Small Cap Socially Responsible UCITS ETF USD dis WSCR.L 0.07% 576.8K 0.23%
8 UBS MSCI World Small Cap Socially Responsible UCITS ETF USD acc WSCSRI.SW 0.07% 577.1K 0.23%
9 Dimensional - International Small Cap ETF DFIS 0.06% 3.44M 0.39%
10 iShares Currency Hedged MSCI EAFE Small-Cap ETF HSCZ 0.05% 118.9K 0.83%

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
10.97M
Shares Outstanding
138.38M

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
Chiharu Hirota Executive Officer & Head of Human Resources Unit
Hideto Oomi Representative Director, President & Chief Executive Officer male
Hiroshi Suzuki Executive Officer and Head of Compliance & Governance Unit male
Jaimee Rhodes IR Expert male
Jun Nakashima Executive Officer & Head of Personal Sales Division male
Koji Yamakoshi Chairman & Executive Officer male
Masaharu Matsuura General Manager of Corporate Communication Division
Masaki Onuma Senior Managing Executive Officers & Chief Risk Officer male
Masayoshi Ohara Deputy President, Executive Officer & Representative Director male
Takashi Kato Senior Managing Executive Officer, Chief Financial Officer & Director male
Toru Takahashi Senior Managing Executive Officer & Chief Information Officer male
Yukiko Morita Executive Officer & Head of Operations Group 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