Subscribe

North Pacific Bank,Ltd. (8524.T)

JPY1,233.00 +44.00 (+3.70%)
JP JPX Financial Services Banks - Regional
Address 7, Odori Nishi 3-chome 060-8661
Sapporo, JP
CEO Hironobu Tsuyama
IPO 2012-10-01
ISIN JP3843400007

Explore sections of this company profile

Description

North Pacific Bank, Ltd. delivers a broad spectrum of financial services and banking solutions to individual clients and corporate entities throughout Japan. Its primary services encompass deposit accounts, negotiable certificates of deposit, and various loan products. The bank further extends its offerings to include ATM access, foreign currency exchange, investment trusts, financial advisory services, and trust management. As of March 31, 2021, the institution maintained a significant operational footprint with 171 branches and an additional three overseas offices. The company, which was incorporated in 1917 and is headquartered in Sapporo, Japan, was previously known as Hokuyo Sogo Bank, Ltd. before adopting its current name, North Pacific Bank, Ltd., in 1989.

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
JPY1,233.00 +44.00 (+3.70%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.44
Float Shares
246.74M
Free Float %
65.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.20% -0.80% -4.54% -2.47% +33.47% +12.26% +66.22% +241.03% +271.80% +264.94% +335.68%
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
1,233.00
DCF (Unlevered) 7,111.06 +476.7%
DCF (Levered) 17,178.58 +1,293.2%

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
0.20
Distress
Piotroski F-Score
9 / 9
Strong
Composite Rating
C+
Overall Score
2 / 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
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
  • Revenue growth
    +59.2% Q1'26: +141.4% (vs Q1'25)
  • EPS growth
    +26.2% Q1'26: -34.5% (vs Q1'25)
  • FCF margin
    Q1'26: +0.0% (vs Q1'25)
  • EBIT margin
    Q1'26: +8.8% (vs Q1'25)
  • ROIC
    Q1'26: -5.0% (vs Q1'25)
  • Share dilution
    -1.6% Q1'26: -1.3% (vs Q1'25)
  • Debt / EBITDA
    Q1'26: 44.88× (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 (0.23) × ERP
WACC = 18% × Ke + 82% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7,111.06 Current price: 1,233.00
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.
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
140.80B
est: 142.50B (-1.2%)
142.96B
est: 149.86B (-4.6%)
144.78B
est: 141.50B (+2.3%)
140.88B
est: 134.27B (+4.9%)
134.76B
est: 140.30B (-4.0%)
125.13B
est: 83.60B (+49.7%)
131.27B
est: 81.60B (+60.9%)
117.72B
est: 80.20B (+46.8%)
121.27B
est: 123.60B (-1.9%)
129.68B
est: 127.12B (+2.0%)
146.52B
est: 88.00B (+66.5%)
175.20B
175.20B – 175.20B
+99.1% YoY
197.20B
197.20B – 197.20B
+12.6% YoY
234.80B
234.80B – 234.80B
+19.1% YoY
126.20B
126.20B – 126.20B
-46.3% YoY
129.60B
129.60B – 129.60B
+2.7% YoY
EBITDA
35.70B
est: 31.82B (+12.2%)
38.88B
est: 33.46B (+16.2%)
32.06B
est: 31.59B (+1.5%)
23.75B
est: 29.98B (-20.8%)
28.03B
est: 31.33B (-10.5%)
21.68B
est: 18.67B (+16.1%)
22.03B
est: 18.22B (+20.9%)
25.20B
est: 17.91B (+40.7%)
23.25B
est: 27.60B (-15.7%)
28.03B
est: 26.60B (+5.4%)
37.59B
est: 18.41B (+104.1%)
36.66B
36.66B – 36.66B
+99.1% YoY
41.27B
41.27B – 41.27B
+12.6% YoY
49.13B
49.13B – 49.13B
+19.1% YoY
26.41B
26.41B – 26.41B
-46.3% YoY
27.12B
27.12B – 27.12B
+2.7% YoY
EBIT
26.69B
est: 22.07B (+20.9%)
29.26B
est: 23.21B (+26.0%)
22.84B
est: 21.92B (+4.2%)
15.09B
est: 20.80B (-27.5%)
19.93B
est: 21.73B (-8.3%)
13.65B
est: 12.95B (+5.4%)
14.71B
est: 12.64B (+16.4%)
18.24B
est: 12.42B (+46.8%)
15.81B
est: 19.15B (-17.4%)
18.29B
est: 18.47B (-1.0%)
27.54B
est: 12.78B (+115.4%)
25.45B
25.45B – 25.45B
+99.1% YoY
28.65B
28.65B – 28.65B
+12.6% YoY
34.11B
34.11B – 34.11B
+19.1% YoY
18.33B
18.33B – 18.33B
-46.3% YoY
18.83B
18.83B – 18.83B
+2.7% YoY
Net Income
15.77B
est: 13.72B (+14.9%)
18.02B
est: 17.41B (+3.5%)
16.71B
est: 14.41B (+15.9%)
13.69B
est: 13.38B (+2.3%)
14.14B
est: 13.23B (+6.9%)
7.57B
est: 9.56B (-20.8%)
9.42B
est: 10.82B (-12.9%)
11.76B
est: 12.35B (-4.8%)
9.65B
est: 12.35B (-21.9%)
12.83B
est: 14.74B (-13.0%)
20.61B
est: 18.96B (+8.7%)
27.94B
26.95B – 28.93B
+47.4% YoY
33.68B
32.43B – 34.93B
+20.5% YoY
45.83B
42.02B – 49.64B
+36.1% YoY
43.46B
43.46B – 43.46B
-5.2% YoY
45.95B
45.95B – 45.95B
+5.7% YoY
SGA
34.73B
est: 79.34B (-56.2%)
34.61B
est: 83.44B (-58.5%)
35.29B
est: 78.79B (-55.2%)
34.49B
est: 74.76B (-53.9%)
32.95B
est: 78.12B (-57.8%)
32.40B
est: 46.55B (-30.4%)
32.03B
est: 45.44B (-29.5%)
29.28B
est: 44.66B (-34.4%)
29.81B
est: 68.82B (-56.7%)
29.78B
est: 29.76B (+0.1%)
29.66B
est: 20.60B (+44.0%)
41.02B
41.02B – 41.02B
+99.1% YoY
46.17B
46.17B – 46.17B
+12.6% YoY
54.97B
54.97B – 54.97B
+19.1% YoY
29.54B
29.54B – 29.54B
-46.3% YoY
30.34B
30.34B – 30.34B
+2.7% YoY
EPS
39.54
est: 35.90 (+10.1%)
45.16
est: 45.55 (-0.9%)
41.87
est: 37.70 (+11.1%)
34.30
est: 35.00 (-2.0%)
35.81
est: 34.61 (+3.5%)
19.40
est: 25.00 (-22.4%)
24.25
est: 28.30 (-14.3%)
30.26
est: 32.30 (-6.3%)
25.03
est: 32.30 (-22.5%)
33.33
est: 38.57 (-13.6%)
53.92
est: 49.60 (+8.7%)
73.10
70.51 – 75.69
+47.4% YoY
88.10
84.83 – 91.37
+20.5% YoY
119.90
109.94 – 129.86
+36.1% YoY
113.70
113.70 – 113.70
-5.2% YoY
120.20
120.20 – 120.20
+5.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-13 C+ 2/5 3/5 2/5 2/5 1/5 2/5 3/5
2026-05-12 C+ 2/5 3/5 2/5 2/5 1/5 2/5 3/5
2026-05-11 C+ 2/5 3/5 2/5 2/5 1/5 2/5 3/5
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 3/5
2026-04-23 B 3/5 4/5 3/5 3/5 1/5 3/5 3/5
2026-04-22 B 3/5 4/5 3/5 3/5 1/5 3/5 3/5
2026-04-21 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-20 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-17 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5
2026-04-16 B+ 3/5 4/5 3/5 4/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
45.02B
OE per share TTM
118.23
Owner's Yield
11.98%
Maintenance CapEx ratio
29.77%
Maint CapEx / Avg PPE
58.9%

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 82 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares International Developed Small Cap Value Factor ETF ISVL 0.34% 1.08M 0.31%
2 WisdomTree Japan SmallCap Dividend Fund DFJ 0.30% 1.15M 0.58%
3 Dimensional - International Small Cap Value ETF DISV 0.21% 10.04M 0.42%
4 Dimensional - International Small Cap ETF DFIS 0.17% 9.72M 0.39%
5 State Street SPDR S&P International Small Cap ETF GWX 0.15% 1.30M 0.40%
6 Avantis International Small Cap Value ETF AVDV 0.15% 28.28M 0.36%
7 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.14% 810.8K 0.58%
8 iShares MSCI Japan Small-Cap ETF SCJ 0.14% 366.0K 0.50%
9 iShares International Small-Cap Equity Factor ETF ISCF 0.11% 734.7K 0.24%
10 Avantis International Small Cap Equity ETF AVDS 0.10% 317.1K 0.30%

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
13.26M
Shares Outstanding
376.49M

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
Akihipo Takahashi IR Contact (Head of International Division) male
Akira Yamada MD & Chief Risk Officer male
Hironobu Tsuyama President, Chief Executive Officer, CHRO & Representative Director male
Hitoshi Masuda Vice President, Chief Business Promotion Officer & Representative Director male
Kazushi Yoneda MD, Chief Strategy Officer & Chief Financial Officer male
Kenichi Mizumoto Senior Managing Executive Officer
Kiyoshi Fukuchi Executive Officer & Chief Information Officer
Masahiro Miyahara Managing Executive Officer
Takuji Nogiwa Managing Executive Officer
Toshihiro Kodama Managing Executive Officer
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