Subscribe

Bank of The Ryukyus, Limited (8399.T)

JPY2,916.00 +125.00 (+4.48%)
JP JPX Financial Services Banks - Regional
Address Naha Port Building 900-0034
Naha, JP
CEO Yasushi Kawakami
IPO 2001-01-01
ISIN JP3975000005

Explore sections of this company profile

Description

Operating across Japan, The Bank of The Ryukyus, Limited delivers a comprehensive suite of financial and banking solutions. Its offerings include a variety of deposit accounts, such as savings, fixed-term, and property deposits. The institution provides extensive lending products, featuring residential mortgages, apartment financing, auto loans, education loans, credit card facilities, and corporate lending, as well as reverse mortgages. Furthermore, it offers a wide array of insurance coverage, spanning personal, annuity, whole life, medical, long-term care, term life, fire, pet, and cancer policies. Clients can also access investment opportunities through investment trusts, bond offerings, and foreign currency deposit accounts. The bank extends its expertise to corporate advisory, assisting with business succession planning, mergers and acquisitions, capital strategy, and organizational structuring, alongside operating a securities brokerage division. Practical services like debit cards, ATM access, online banking, safe deposit boxes, foreign currency exchange, and remittance services are also provided. The Bank of The Ryukyus, Limited was founded in 1948 and is headquartered in Naha, 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
JPY2,916.00 +125.00 (+4.48%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
153.5K
Beta
0.30
Float Shares
33.98M
Free Float %
82.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.62% +2.84% +7.65% +4.34% +62.81% +36.55% +138.11% +180.39% +267.19% +124.41% +68.24%
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
2,916.00
DCF (Unlevered) 7,812.38 +167.9%

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 2024-11 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.16
Distress
Piotroski F-Score
5 / 9
Average
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
2 / 5
Medium
ROA Score
2 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
  • Revenue growth
    +25.7% Q1'26: +25.1% (vs Q1'25)
  • EPS growth
    +59.3% Q1'26: +41.0% (vs Q1'25)
  • FCF margin
    Q1'26: +0.0% (vs Q1'25)
  • EBIT margin
    Q1'26: +7.3% (vs Q1'25)
  • ROIC
    Q1'26: -1,350.9% (vs Q1'25)
  • Share dilution
    -0.9% Q1'26: -0.8% (vs Q1'25)
  • Debt / EBITDA
    Q1'26: 2.76× (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 (0.30) × ERP
WACC = 84% × Ke + 16% × Kd (10.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7,770.83 Current price: 2,916.00
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 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2026
1 Rev. Ana.
Revenue
55.81B
est: 60.00B (-7.0%)
56.68B
est: 61.80B (-8.3%)
56.76B
est: 62.30B (-8.9%)
57.43B
est: 63.90B (-10.1%)
52.65B
est: 64.60B (-18.5%)
51.62B
est: 65.40B (-21.1%)
55.38B
55.38B – 55.38B
-15.3% YoY
EBITDA
12.36B
est: 11.25B (+9.9%)
15.04B
est: 11.59B (+29.8%)
11.33B
est: 11.68B (-3.0%)
9.79B
est: 11.98B (-18.2%)
6.66B
est: 12.11B (-45.0%)
11.12B
est: 12.26B (-9.3%)
11.29B
11.29B – 11.29B
-7.9% YoY
EBIT
9.66B
est: 7.94B (+21.8%)
12.35B
est: 8.17B (+51.1%)
8.54B
est: 8.24B (+3.7%)
6.83B
est: 8.45B (-19.2%)
3.73B
est: 8.54B (-56.4%)
8.12B
est: 8.65B (-6.2%)
8.36B
8.36B – 8.36B
-3.4% YoY
Net Income
6.49B
est: 7.60B (-14.6%)
8.79B
est: 8.55B (+2.7%)
6.11B
est: 5.80B (+5.3%)
4.95B
est: 6.18B (-19.9%)
2.58B
est: 6.57B (-60.7%)
5.59B
est: 6.95B (-19.6%)
— – —
-100.0% YoY
SGA
26.39B
est: 29.97B (-12.0%)
26.61B
est: 30.87B (-13.8%)
27.10B
est: 31.12B (-12.9%)
27.44B
est: 31.92B (-14.0%)
27.79B
est: 32.27B (-13.9%)
27.15B
est: 32.67B (-16.9%)
21.82B
21.82B – 21.82B
-33.2% YoY
EPS
170.51
est: 183.70 (-7.2%)
230.32
est: 206.60 (+11.5%)
149.14
est: 139.99 (+6.5%)
115.38
est: 149.33 (-22.7%)
60.01
est: 158.66 (-62.2%)
131.17
est: 168.00 (-21.9%)
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B- 3/5 1/5 2/5 2/5 3/5 3/5 4/5
2026-05-11 B- 3/5 1/5 2/5 2/5 3/5 3/5 4/5
2026-05-08 B- 3/5 1/5 2/5 2/5 3/5 3/5 4/5
2026-05-07 B- 3/5 1/5 2/5 2/5 3/5 3/5 4/5
2026-05-01 B 3/5 1/5 2/5 3/5 3/5 3/5 4/5
2026-04-30 B 3/5 1/5 2/5 3/5 3/5 3/5 4/5
2026-04-28 B 3/5 1/5 2/5 3/5 3/5 4/5 4/5
2026-04-27 B 3/5 1/5 2/5 3/5 3/5 4/5 4/5
2026-04-24 B 3/5 1/5 3/5 3/5 2/5 3/5 4/5
2026-04-23 B 3/5 1/5 3/5 3/5 2/5 3/5 4/5
2026-04-22 B 3/5 1/5 3/5 3/5 2/5 3/5 4/5
2026-04-21 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-04-20 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-04-17 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5
2026-04-16 B 3/5 1/5 3/5 4/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
3.58B
OE per share TTM
86.08
Owner's Yield
3.47%
Maintenance CapEx ratio
67.71%
Maint CapEx / Avg PPE
50.6%

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 38 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Goldman Sachs Data Enhanced International Equity ETF GIEQ 0.38% 39.1K 0.30%
2 State Street SPDR S&P International Small Cap ETF GWX 0.11% 958.3K 0.40%
3 iShares International Developed Small Cap Value Factor ETF ISVL 0.10% 317.2K 0.31%
4 WisdomTree Japan SmallCap Dividend Fund DFJ 0.09% 333.2K 0.58%
5 Dimensional - International Small Cap Value ETF DISV 0.08% 3.85M 0.42%
6 Avantis International Small Cap Value ETF AVDV 0.07% 13.03M 0.36%
7 Avantis International Small Cap Equity ETF AVDS 0.03% 106.3K 0.30%
8 Avantis Global Small Cap Value UCITS ETF AVGS.L 0.03% 347.6K 0.39%
9 Dimensional - International Small Cap ETF DFIS 0.03% 1.49M 0.39%
10 Schwab International Small-Cap Equity ETF SCHC 0.02% 1.29M 0.06%

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
7.31M
Shares Outstanding
41.01M

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
Ikuo Tonaki MD & Director
Imamura IR Contact male
Ken Shimabukuro President & Director male
Michio Nakagawa MD & Director
Takeshi Kikuchi Senior MD & Representative Director male
Yasushi Kawakami Chairman of the Board 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