Financials SBI Sumishin Net Bank, Ltd.

Equities

7163

JP3400650002

Banks

Market Closed - Japan Exchange Other stock markets 11:30:00 23/05/2024 am IST			5-day change	1st Jan Change
2,695 ^JPY	+1.74%		+8.45%	+74.21%

14/05	Tranche Update on SBI Sumishin Net Bank, Ltd.'s Equity Buyback Plan announced on May 10, 2024.	CI
10/05	SBI Sumishin Net Bank, Ltd. announces an Equity Buyback for 51,107 shares, representing 0.03% for ¥120 million.	CI

Valuation

Fiscal Period: March	2023	2024	2025	2026
Capitalization ¹	1,83,516	4,06,256	-	-
Enterprise Value (EV) ¹	1,83,516	3,51,409	4,06,256	4,06,256
P/E ratio	9.21 x	14.1 x	14.1 x	11.9 x
Yield	16.3%	0.71%	0.66%	0.78%
Capitalization / Revenue	1.87 x	2.96 x	2.9 x	3.54 x
EV / Revenue	1.87 x	2.96 x	2.9 x	3.54 x
EV / EBITDA	-	-	-	-
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Price to Book	1.39 x	2.32 x	2.23 x	1.91 x
Nbr of stocks (in thousands)	1,50,794	1,50,744	-	-
Reference price ²	1,217	2,649	2,649	2,649
Announcement Date	15/05/23	10/05/24	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2023	2024	2025	2026
Net sales ¹	98,052	1,18,572	1,39,900	1,14,859
EBITDA	-	-	-	-
EBIT ¹	30,291	35,281	41,132	50,203
Operating Margin	30.89%	29.75%	29.4%	43.71%
Earnings before Tax (EBT) ¹	29,030	35,604	40,761	52,362
Net income ¹	19,932	24,845	28,365	33,672
Net margin	20.33%	20.95%	20.28%	29.32%
EPS ²	132.2	164.8	188.1	223.3
Free Cash Flow	-	-	-	-
FCF margin	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-
FCF Conversion (Net income)	-	-	-	-
Dividend per Share ²	199.0	16.50	17.40	20.63
Announcement Date	15/05/23	10/05/24	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4
Net sales	25,963	27,998	53,961	31,358	33,253	-	-	-	-
EBITDA	-	-	-	-	-	-	-	-	-
EBIT ¹	7,960	8,533	-	8,867	9,921	8,292	10,223	9,346	12,625
Operating Margin	30.66%	30.48%	-	28.28%	29.83%	-	-	-	-
Earnings before Tax (EBT)	9,222	-	17,537	8,769	-	-	-	-	-
Net income ¹	6,581	5,657	12,238	6,016	6,591	-	-	-	-
Net margin	25.35%	20.21%	22.68%	19.18%	19.82%	-	-	-	-
EPS ²	43.64	37.51	81.15	39.91	43.72	37.40	46.32	41.50	58.68
Dividend per Share	-	-	7.500	-	-	-	-	-	-
Announcement Date	28/07/23	07/11/23	07/11/23	29/01/24	10/05/24	-	-	-	-

¹JPY in Million²JPY

Estimates

Balance Sheet Analysis

Fiscal Period: March	2023	2024	2025	2026
Net Debt	-	-	-	-
Net Cash position	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-
Free Cash Flow	-	-	-	-
ROE (net income / shareholders' equity)	14.4%	17.5%	17.5%	17.4%
ROA (Net income/ Total Assets)	-	0.36%	0.25%	0.29%
Assets ¹	-	69,00,239	1,12,11,624	1,16,11,076
Book Value Per Share ²	873.0	1,005	1,187	1,389
Cash Flow per Share	-	-	-	-
Capex	-	-	-	-
Capex / Sales	-	-	-	-
Announcement Date	15/05/23	10/05/24	-	-

¹JPY in Million²JPY

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for SBI Sumishin Net Bank, Ltd.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

2,649 JPY

Average target price

2,663 JPY

Spread / Average Target

+0.52%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Banks

	1st Jan change	Capi.
SBI SUMISHIN NET BANK, LTD.	+74.21%	255.16Cr
JPMORGAN CHASE & CO.	+15.98%	57TCr
HSBC HOLDINGS PLC	+8.92%	16TCr
BANK OF AMERICA CORPORATION	+17.94%	31TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	+23.04%	26TCr
WELLS FARGO & COMPANY	+23.13%	21TCr
CHINA CONSTRUCTION BANK CORPORATION	+25.81%	19TCr
BANK OF CHINA LIMITED	+31.21%	17TCr
ROYAL BANK OF CANADA	+8.61%	15TCr
COMMONWEALTH BANK OF AUSTRALIA	+7.99%	13TCr

Other Banks