Hachijuni Nagano Bank,Ltd. FY2026 Q3 Earnings Report

Financial Highlights

• Net Sales: ¥208.94B
• Net Income: ¥47.83B
• EPS: ¥104.11

Income Statement

Balance Sheet

Profitability Ratios

Year-over-Year Comparison

Share Information

Dividend Information

Segment Information

Full Year Forecast

---

AI Financial Analysis

Executive Summary

Verdict: FY2026 Q3 results show a clearly positive performance improvement driven by higher interest and fee income, with ordinary income up 52.3% YoY and net income up 49.9% YoY. Revenue (reported as consolidated 経常収益/NetSales) grew 18.7% YoY to ¥2,089.39bn, reflecting stronger banking and lease segment activity. Ordinary income rose to ¥67.56bn (reported ordinary income ¥67.563bn by segment reconciliation / company ordinary income ¥67.563bn as consolidated figure), from ¥44.35bn in the prior period, an increase of ¥23.21bn. Profit before tax was ¥67.408bn and net income attributable to owners was ¥47.714bn (reported consolidated NI ¥47.814–¥47.825bn in raw), lifting basic EPS to ¥104.11 from ¥66.55 a year earlier. Effective tax rate for the period was 29.1%, in line with the reported tax burden (NI/EBT 0.708). Balance-sheet scale remains very large: total assets ¥13,596.95bn and total equity ¥1,061.98bn. Capital adequacy (reported CapitalAdequacyRatio 7.7%) improved vs prior period (7.1%), supporting regulatory resilience. Comprehensive income swung materially positive to ¥126.96bn (owners ¥126.44bn) driven by large positive OCI items (valuation difference on securities and hedging gains). Intangible assets and PPE remain immaterial as a percent of assets (intangible ¥40.53bn, PPE ¥396.99bn). Management reiterated a full-year forecast implying ordinary income of ¥76.0bn and net income ¥55.0bn, which requires continued positive operating momentum in Q4. Margin dynamics implied by DuPont: net profit margin is a robust 22.8% (banking presentation using ordinary income/NetSales), asset turnover is low at 0.015 reflecting banking asset intensity, and leverage drives ROE to 4.5% (calculated and reported). Earnings quality signals are mixed: large positive OCI contributed to total comprehensive income (¥126.96bn) while current-period net income increased materially; cash flow metrics (OCF, FCF) are not reported and therefore cannot be assessed here. Forward-looking implications: the bank has improved profitability and capital metrics vs prior year, but low NIM (reported NIM 1.41%) and very high D/E (11.80x) limit ROE upside absent sustained net interest improvement or further gains on securities. The dividend policy appears stable with announced DPS totaling ¥42 (interim ¥13 + year-end ¥29) and full-year guidance of ¥30 in company forecast (note: company forecast lists ¥30 FY DPS—this implies management may moderate payout expectations vs current announced pattern). Overall, results are favorable on profitability and OCI-driven capital gains, but structural challenges remain in core banking margin and capital efficiency that will determine sustainability.

Profitability Analysis

DuPont decomposition (3-factor) shows ROE = Net Profit Margin × Asset Turnover × Financial Leverage. Using reported/calculated figures: Net profit margin = 22.8%; Asset turnover = 0.015; Financial leverage = 12.80x; resulting ROE = 4.5% (matches reported). The single largest driver of ROE is Financial Leverage (12.80x) given the bank's asset-heavy model; asset turnover is structurally low (typical for banks) and net margin is elevated due to the treatment of ordinary income relative to NetSales and strong non-interest items (fees/other ordinary income). Year-on-year change: the biggest contributor to the YoY improvement in profit was higher ordinary income (＋52.3% YoY), driven by higher interest income (interest income increased from ¥113.357bn to ¥133.392bn) and greater fees/other ordinary income (fees & commissions income rose from ¥18.967bn to ¥21.676bn; other ordinary income also increased). Interest burden (EBT/EBIT) is 0.998 — indicating minimal interest drag relative to EBIT — and is stable. Tax burden NI/EBT at 0.708 is in a normal range. Sustainability: the leverage-driven ROE is not a durable engine of improving shareholder returns if core margin (NIM) remains below 1.5%; secular sustainment of elevated net margin will depend on recurring fee income and net interest recovery. Flag: general and administrative expenses rose (G&A ¥54.515bn vs ¥51.415bn prior) but this appears modest relative to revenue growth — no clear sign of SG&A growing faster than revenues from available segment totals, so operating leverage appears positive this period.

Growth Assessment

Revenue sustainability: consolidated経常収益/NetSales grew 18.7% YoY to ¥2,089.39bn; growth drivers at the segment level are visible — banking segment external ordinary revenues rose from ¥1,465.60bn prior to ¥1,775.01bn in the current period and lease segment also grew. Fee income and other ordinary income expanded (fees & commissions income ¥21.676bn, other ordinary income ¥35.886bn). Loan book expanded: Loans and bills discounted increased from ¥6,461.544bn to ¥6,657.339bn (approx +3.1%), supporting interest income growth (Interest income ¥133.392bn vs prior ¥113.357bn). Profit quality: net income jumped ~49.9% YoY; however a large portion of total comprehensive income uplift stems from OCI — valuation gains on securities (ValuationDifferenceOnSecurities OCI +¥47.165bn current period change) and hedging gains — which are market-driven and may reverse. Outlook: management guidance implies full-year ordinary income ¥76.0bn (+19% YoY) and net income ¥55.0bn; Q4 must deliver incremental ordinary income of ~¥8.4bn and net income of ~¥7.3bn to reach guidance, which seems achievable if interest income and fee trends persist but remains contingent on market valuation movements and NIM trajectory.

Financial Health

Liquidity and solvency: Total assets ¥13,596.95bn vs total liabilities ¥12,534.97bn; total equity ¥1,061.98bn. Debt-to-equity (D/E) reported is 11.80x (Quality Alert: HIGH_LEVERAGE). Capital adequacy: reported capital adequacy ratio 7.7% (improved from 7.1 prior) — above the 8% regulatory minimum is not met but the firm reports this number as calculated (note: the benchmark table flags <8% as minimum; 7.7% is close to minimum and below the 'strong' threshold). Current ratio and quick ratio not reported; maturity mismatch assessment: deposits remain the dominant funding base (Deposits ¥9,508.372bn) and borrowed money decreased vs prior (BorrowedMoney ¥1,299.786bn vs prior ¥1,581.461bn), which reduces short-term funding reliance. Off-balance items: acceptances and guarantees are present (¥62.519bn). Warning thresholds: D/E > 2.0 is a material alert — the company’s high leverage amplifies sensitivity to asset value movements and interest spread compression. The treasury stock change (increase in treasury holdings) reduced shareholders' equity available to third parties and merits monitoring (see notable_bs_changes). Deferred tax liabilities are large (¥1,633.82bn) and valuation adjustments on securities form a substantial component of equity (Accumulated OCI ¥378.37bn), exposing capital to market revaluations. Overall, the bank is solvent with improving capital ratio, but leverage and reliance on securities valuations are key structural considerations.

Notable B/S Changes

Treasury Stock: -2,539.70bn → -3,527.00bn (-38.9%) - increase in treasury stock reduces reported shareholders' equity and suggests active buybacks or reclassification; monitor capital impact and motivation (capital return vs share management). Owners' Equity / Total Equity: Total equity rose from ¥967.658bn to ¥1,061.978bn (+9.8% / +¥94.320bn) - driven largely by accumulated other comprehensive income (valuation and hedging gains) and retained earnings growth from higher net income, improving book capital albeit with market-sensitive components. Valuation Difference on Securities / Accumulated OCI: ValuationDifferenceOnSecurities increased from ¥229.750bn to ¥276.501bn (+¥46.751bn, +20.4%) and AccumulatedOtherComprehensiveIncome rose from ¥299.645bn to ¥378.372bn (+¥78.727bn, +26.3%) - large mark-to-market gains substantially increased comprehensive equity and explain the swing from prior-period negative comprehensive income to a large positive figure this period.

Cash Flow Quality

OCF, investing CF, financing CF, and Free Cash Flow are unreported in the dataset and therefore cannot be quantified. Consequently, OCF/Net Income and standard cash-conversion diagnostics are not calculable. From available banking items, cash & due from banks decreased somewhat versus prior period (¥2,889.402bn current vs ¥3,027.055bn prior), while loans and securities changed in line with business activity. Without reported operating cash flow, we cannot apply the OCF/Net Income < 0.8 quality flag test. There is no direct evidence of working-capital manipulation in reported items; however large fair-value gains in securities (OCI and valuation differences) can temporarily inflate reported comprehensive income without immediate cash realization. Capex is small relative to asset base (PPE ¥396.99bn), so capital spending burden to cash flow is likely limited.

Dividend Sustainability

Reported/interim DPS: Q2 ¥13.0 and Year-End announced ¥29.0 (total implied by disclosures ¥42.0). Company full-year forecast lists DPS ¥30.0 (this appears inconsistent with the interim+year-end pattern and suggests management guidance may indicate a different expected full-year payout). Calculated payout ratio based on the period calculation was 43.5% (using interim + year-end amounts × shares / net income), which sits within the firm's benchmark of <60% for sustainability. Given net income growth and the forecast net income ¥55.0bn for the full year, dividend coverage from earnings appears sustainable at current payout levels, provided no large negative market revaluations occur and underlying OCF remains adequate (OCF not reported). Absence of share repurchase data prevents assessment of total return ratio. Monitor full-year DPS guidance finalization versus interim and market-driven OCI effects that could affect capital available for distributions.

Risk Assessment

Business risks include Market valuation risk: large accumulated OCI and recent positive valuation gains on securities mean equity and comprehensive income are sensitive to interest rate and market price reversals., NIM compression risk: reported NIM 1.41% (Quality Alert) is below the 1.5% warning threshold and constrains core banking profitability if it persists., Concentration risk: large holdings in securities and regional loan book concentration could expose the bank to localized credit/market stress..

Financial risks include High leverage: D/E 11.80x (Quality Alert HIGH_LEVERAGE) amplifies balance-sheet exposure to asset losses and interest rate shifts., Capital adequacy pressure: Capital Adequacy Ratio 7.7% is close to regulatory minima and below 'strong' thresholds; adverse OCI swings could erode capital buffers., Funding and liquidity risk: although deposits are large, any deposit outflow stress or wholesale funding market disruption could force reliance on borrowing (borrowed money remains material)..

Key concerns include OCI volatility can materially swing comprehensive income and regulatory capital; this is high impact and medium-to-high likelihood given current market volatility., NIM below warning threshold is persistent risk to recurring earnings – likely medium-high impact given bank profitability drivers., Large D/E ratio is structurally embedded and makes returns sensitive to small changes in net margin or credit loss provisioning..

Investment Implications

Key takeaways include Revenues and profits improved strongly YoY driven by higher interest income and fee/other income, delivering a near 50% jump in net income., ROE of 4.5% is modest and driven primarily by high financial leverage rather than operating efficiency; low asset turnover is structural to banking., NIM at 1.41% remains below safety threshold and is the main constraint on sustainable core profitability., Capital adequacy improved to 7.7% but remains close to minimums; positive OCI has materially boosted comprehensive income and equity., Dividend payout appears coverable under current earnings, but sustainability depends on Q4 performance and market valuation movements..

Metrics to watch include Net Interest Margin (NIM) — monitor quarterly trajectory vs 1.5% threshold, Capital Adequacy Ratio / CET1 equivalents — watch for quarterly changes driven by OCI, Valuation Difference on Securities and Accumulated OCI — magnitude and reversals, Loan growth and credit cost (allowance movements) — watch allowance and credit cost ratio, Operating cash flow (OCF) disclosure — needed for cash-quality assessment.

Regarding relative positioning, As a regional bank with expanded lease operations, the company shows improved top-line momentum and strong one-period profitability improvements; however relative to peers, its NIM is on the weak side and its ROE remains modest despite high leverage. The current performance is more dependent on securities-market movements and fee income than on structural NIM-driven banking margins.