THE SHIMIZU BANK (8364) FY2027 Q1 Earnings Report

Quick View

Executive Summary

Shimizu Bank reported higher revenue and profits in FY2027 Q1. Growth in interest income and fee income, combined with improved cost efficiency, resulted in profit growth outpacing revenue growth. Revenue (ordinary revenue) was ¥9.899B (¥8.258B in the same period last year, +19.9%), Ordinary Income was ¥2.252B (¥1.545B, +45.8%), and Net Income was ¥1.590B (¥1.214B, +31.0%). The primary drivers of profit growth were increases in interest income from loans and securities and an improvement in the expense ratio (CIR), while higher deposit interest expenses offset these gains in terms of funding costs.

Factors Affecting Performance

【Revenue】Revenue (ordinary revenue) was ¥9.899B, up +19.9% year on year. By segment, the Banking Business accounted for the majority at ¥8.274B (83.6% of the total, +26.4%), while the Leasing and Credit Card Business declined to ¥1.523B (15.4% of the total, -5.6%). Other businesses generated ¥0.101B (+5.2%). Growth in the Banking Business was supported by interest income of ¥6,528M (+37.7%) and resilient fee income.

【Profit and Loss】Ordinary Income increased to ¥2.252B (+45.8%), while Net Income rose to ¥1.590B (+31.0%). Segment profit was concentrated in the Banking Business at ¥2.198B (+29.9%, 26.6% margin), while the Leasing and Credit Card Business generated ¥0.031B (+10.7%, 2.0% margin). Interest expenses increased to ¥1,667M (+86.5%), indicating continued pressure from rising funding costs; however, expenses of ¥3,761M (+2.2%) grew more slowly than revenue, resulting in improved efficiency. Extraordinary gains and losses were zero, with no temporary factors. The difference between Ordinary Income and Net Income was attributable to income taxes and other taxes of ¥662M (effective tax rate of approximately 29.4%), with no structural divergence observed. In conclusion, the company achieved both revenue and profit growth.

Segment Analysis

The Banking Business was the primary driver of both revenue and profit, maintaining high profitability with ordinary revenue of ¥8.274B (+26.4%), segment profit of ¥2.198B (+29.9%), and a 26.6% profit margin. The Leasing and Credit Card Business recorded a decline in ordinary revenue to ¥1.523B (-5.6%), while segment profit increased to ¥0.031B (+10.7%), resulting in a low profit margin of 2.0%. The Banking Business accounts for a high proportion of total company profit, indicating a high degree of concentration in the business portfolio.

Key Financial Metrics

【Profitability】The Net Profit Margin was 16.1%, improving from approximately 14.7% in the prior year, while the Ordinary Income Margin also increased to 22.8% from approximately 18.7%. 【Cash Flow Quality】Extraordinary gains and losses were zero, and earnings generated at the ordinary income level flowed almost directly through to Net Income, indicating relatively high earnings recurrence. 【Investment Efficiency】ROE was 1.9%, the Equity Ratio was 4.5%, and Basic EPS was ¥139.75 (¥107.31 in the prior year, +30.2%). 【Financial Soundness】Against total assets of ¥1,834.39B, net assets were ¥82.58B and the Equity Ratio was 4.5%, below the banking industry’s regulatory guideline of approximately 8%, indicating relatively thin capitalization. The loan-to-deposit ratio was approximately 76.6%, calculated as loans of ¥126.88B ÷ deposits of ¥165.69B, within an appropriate range.

Cash Flow Analysis

Although no cash flow statement was disclosed, funding trends can be assessed from changes in the balance sheet. Deposits increased steadily to ¥1,656.91B (¥1,631.52B in the prior year, +1.6%), strengthening the funding base. Meanwhile, borrowings declined to ¥51.37B (¥77.18B in the prior year, -33.5%), indicating a move to reduce market-based funding and manage liability costs. Securities increased to ¥272.96B (¥267.70B in the prior year, +2.0%), adding to earning assets. Cash and deposits increased to ¥239.43B (¥225.09B in the prior year, +6.4%), strengthening the liquidity buffer. Overall, there were no signs of funding stress.

Earnings Quality

Extraordinary gains and losses were zero during the period, and the growth in Ordinary Income was reflected almost directly in Net Income, indicating relatively high earnings quality. Fee income continued to increase on a net basis and, although it is subject to market fluctuations, contributed as a stable source of revenue alongside interest income. Comprehensive income of ¥1.900B exceeded Net Income of ¥1.590B but declined from ¥2.605B in the prior year, primarily because valuation differences on other securities amounted to negative ¥0.516B. While recurring earnings power from the core business is improving, it is important to note that volatility in valuation gains and losses associated with interest rate movements (AOCI) is causing fluctuations in comprehensive income.

Earnings Forecast and Guidance

The Q1 progress rates against the full-year forecasts of revenue of ¥37.80B, Ordinary Income of ¥3.80B, and Net Income of ¥2.50B were 26.2%, 59.3%, and 63.6%, respectively. Compared with the standard quarterly progress benchmark of approximately 25%, the profit metrics are tracking substantially ahead of schedule, apparently supported by increases in net interest income and fee income during the first half and improved cost efficiency. Whereas the full-year Ordinary Income forecast represents year-on-year growth of +21.2%, actual Q1 YoY growth was +45.8%, substantially higher, suggesting that the pace of progress may normalize toward the second half.

Shareholder Returns

The company forecasts an annual dividend of ¥60, and the Payout Ratio based on forecast EPS of ¥220.87 is approximately 27.2%. Based on actual Q1 EPS of ¥139.75 (not annualized, although quarterly profit corresponds to 63.6% of the full-year Net Income forecast), dividend coverage from earnings is secure. No disclosure regarding share repurchases was identified; therefore, shareholder returns are centered on dividends.

Risk Factors

1. Low NIM and rising funding costs: Interest expenses increased to ¥1,667M (+86.5%), outpacing the growth in interest income (+37.7%), creating a risk that deposit interest rates will rise ahead of asset yields.

2. Insufficient capital strength: The Equity Ratio of 4.5% is below the general regulatory guideline for the banking industry of approximately 8%, leaving room to improve loss-absorption capacity during periods of stress.

3. Business concentration risk: The company depends on the Banking Business for 83.6% of ordinary revenue, indicating low diversification of revenue sources. The year-on-year deterioration in valuation differences on securities (-¥0.516B) also indicates high sensitivity to interest rates.

Industry Benchmark (For Reference; Compiled by the Company)

Profitability and Returns

Comparative data against the industry median for the company’s Net Profit Margin of 16.1% is insufficient; therefore, the figure is presented solely as an absolute company-level measure.

Growth and Capital Efficiency

Similarly, comparative data against the industry median for the Revenue Growth Rate of 19.9% is insufficient; therefore, the figure is presented as the company’s own performance.

※Source: Compiled by the company

Key Earnings Highlights

1. In addition to revenue and profit growth, an improvement in cost efficiency (CIR) was confirmed, resulting in Ordinary Income and Net Income growth rates outpacing the revenue growth rate.

2. Full-year progress rates of 59.3% for Ordinary Income and 63.6% for Net Income were substantially above the standard quarterly progress benchmark of approximately 25%; the possibility of a normalization in the pace of progress during the second half requires monitoring.

3. The Equity Ratio of 4.5% and rising funding costs, symbolized by the sharp increase in deposit interest expenses (+86.0%), are structural factors that warrant close attention when assessing the sustainability of improved profitability.

---

This report is an earnings analysis document automatically generated by AI based on XBRL earnings release data. It does not recommend investment in any specific security. The industry benchmarks are reference information compiled by the company based on publicly available earnings data. Investment decisions should be made at your own responsibility, after consulting with professionals as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

Shimizu Bank delivered a strong FY2027 Q1 earnings result, with ordinary income and profit attributable to owners materially outpacing revenue growth. Consolidated ordinary revenue increased 19.9% year on year to JPY9.90bn. Ordinary income rose 45.8% to JPY2.25bn, while profit attributable to owners increased 31.1% to JPY1.58bn. The banking segment was the principal driver, generating JPY8.27bn of external ordinary revenue and JPY2.20bn of segment profit. Banking segment profit increased 29.8% year on year, ahead of its 26.4% external-revenue growth. The lease and credit-card segment generated JPY1.52bn of external revenue, down 5.6%, but segment profit increased 10.7% to JPY31m. The other segment, principally credit-guarantee activities, remained small but profitable, contributing JPY101m of revenue and JPY26m of profit. Consolidated ordinary-income margin expanded to 22.8% from 18.7% in the prior-year quarter, an improvement of about 410 basis points. Net profit margin increased to 16.0% from 14.6%, or about 140 basis points. Interest income rose 37.7% to JPY6.53bn, supported by higher interest on loans and securities, although interest expense also increased 86.5% to JPY1.67bn. Net interest income nevertheless expanded 28.0% to JPY4.86bn. Fees and commissions income increased modestly by 1.8% to JPY2.94bn, while fees and commissions expense declined 4.6%, supporting fee profitability. General and administrative expenses increased only 2.2% to JPY3.76bn, substantially below revenue growth and indicating favourable operating leverage. There were no extraordinary losses reported, so the gap between ordinary income and net income primarily reflects tax expense rather than unusual charges. Comprehensive income fell 27.3% to JPY1.90bn despite higher net income, reflecting less favourable other comprehensive income, particularly securities valuation movements. Q1 profit attributable to owners already represents 63.3% of the full-year forecast of JPY2.50bn, materially above the standard 25% first-quarter progress rate. This creates potential upside to the forecast if the revenue environment persists, but also indicates that the annual plan may assume normalisation in later quarters. The central forward issue is whether higher loan and securities yields can continue to offset rising deposit and wholesale funding costs while capital remains relatively thin.

Profitability Analysis

Annualized Q1 DuPont ROE was 7.7%, comprising a 16.0% net profit margin, 0.022x asset turnover and 22.21x financial leverage. For a bank, the high leverage component largely reflects deposit-funded intermediation and should not be interpreted in the same manner as industrial-company debt leverage, but it magnifies the effect of earnings volatility on common equity. The most important positive change was margin expansion rather than balance-sheet turnover: ordinary-income margin rose about 410 basis points year on year and net margin rose about 140 basis points. The banking segment is the core business, contributing JPY2.20bn, or approximately 97% of consolidated segment profit before eliminations, with a segment margin of 26.6% versus 25.9% a year earlier. Higher interest income was the main operating driver: interest on loans increased JPY808m and interest and dividends on securities increased JPY776m. Interest expense rose JPY773m, including a JPY711m increase in deposit interest expense, demonstrating that funding-cost pressure is now material. However, the increase in aggregate interest income of JPY1.79bn exceeded the JPY773m rise in interest expense, lifting net interest income by JPY1.06bn. General and administrative expenses increased just JPY81m, well below the JPY1.64bn rise in ordinary revenue, supporting operating leverage. The lease and credit-card segment's profit margin remained low at 2.0%, despite modest improvement from 1.7%, and its revenue contraction means it is not currently contributing meaningfully to group growth. The effective tax rate was 29.4%, leaving a tax burden of 0.702, which is consistent with a normal Japanese corporate tax burden. The interest-burden factor of 1.000 reflects the bank-format income statement and should not be used as evidence that funding costs are immaterial; the underlying interest-expense increase is significant. Annualized ROE remains below the 8% reference level despite the strong quarter, indicating that profitability has improved but has not yet generated a clearly high return on the bank's equity base.

Growth Assessment

Revenue growth appears primarily interest-income led. Ordinary revenue grew 19.9%, with banking revenue up 26.4%, whereas lease and credit-card revenue declined 5.6%. Loan balances were broadly stable year on year at JPY1,268.83bn, up only 0.0%, suggesting the increase in loan interest income was mainly yield-led rather than volume-led. Securities increased JPY52.53bn, or 2.0%, to JPY272.96bn, and interest and dividends on securities more than doubled, supporting the earnings uplift. Deposits increased JPY25.39bn, or 1.6%, to JPY1,656.91bn, preserving a broad local funding base. The implied loan-to-deposit ratio is 76.6%, within the 70-90% banking benchmark range and consistent with a balanced funding posture. The annualized Q1 loan yield implied by reported loan interest is approximately 1.44%, while the annualized deposit rate is approximately 0.37%, leaving an implied customer loan-deposit spread of about 1.07%. The reported NIM quality alert is 0.38%, below the 1.5% warning threshold; its low level highlights that absolute intermediation profitability remains constrained despite the quarter's earnings growth. Management forecasts full-year ordinary revenue of JPY37.80bn, of which Q1 has achieved 26.2%, close to the standard 25% progress rate. Q1 ordinary income progress is 59.3% versus the JPY3.80bn full-year plan, exceeding standard progress by 34.3 percentage points. Q1 profit attributable to owners progress is 63.3% versus the JPY2.50bn plan, exceeding standard progress by 38.3 percentage points. These profit progress rates indicate a conservative annual plan or an expectation of later-quarter margin normalisation, higher credit costs, or securities-related volatility. The absence of a forecast revision means the current guidance retains substantial room relative to Q1 performance, but sustainability depends on rates, deposit repricing, loan demand and securities income.

Financial Health

Total assets increased JPY20.54bn year on year to JPY1,834.39bn, while total equity increased JPY1.57bn to JPY82.58bn. Equity represented 4.5% of total assets, which is typical of banking balance sheets but leaves limited capacity to absorb large valuation or credit shocks relative to assets. The reported debt-to-equity ratio is 21.21x, well above the 2.0x general corporate warning threshold. This HIGH_LEVERAGE alert is structurally influenced by deposit-funded banking, as deposits of JPY1,656.91bn account for most liabilities; nevertheless, the ratio underscores the sensitivity of book equity to asset-quality losses or market-value declines. Borrowings declined JPY25.80bn, or 33.4%, to JPY51.37bn, reducing one source of wholesale funding. Conversely, negotiable certificates of deposit increased JPY17.30bn to JPY17.80bn, indicating a partial shift in funding composition that should be monitored for cost and maturity implications. Cash and due from banks increased JPY14.34bn to JPY239.43bn, supporting near-term liquidity. Deposits exceed loans by JPY388.08bn, and the 76.6% loan-to-deposit ratio does not indicate an aggressive loan-funded liquidity position. The reported capital adequacy ratio is 4.4%, unchanged year on year and below the 8% Basel III reference minimum stated in the provided benchmarks. This reported level is a material capital concern because it may constrain loss-absorption capacity, dividend flexibility and balance-sheet expansion; regulatory interpretation can depend on the applicable domestic versus international standard, but the disclosed percentage is below the supplied reference threshold. Accumulated other comprehensive income remained negative at JPY3.52bn, although it improved by JPY312m year on year. Deferred gains on hedges increased to JPY3.31bn from JPY2.39bn, while securities valuation effects remain a meaningful source of equity volatility. Off-balance-sheet acceptances and guarantees were JPY4.57bn, modest relative to total assets but relevant to contingent credit exposure.

Notable B/S Changes

Total assets: +JPY20.54bn (+1.1%) to JPY1,834.39bn - moderate balance-sheet expansion. Deposits: +JPY25.39bn (+1.6%) to JPY1,656.91bn - continued deposit funding growth supports liquidity. Cash and due from banks: +JPY14.34bn (+6.4%) to JPY239.43bn - increased liquid-asset buffer. Borrowed money: -JPY25.80bn (-33.4%) to JPY51.37bn - lower borrowings reduce wholesale funding dependence. Negotiable certificates of deposit: +JPY17.30bn to JPY17.80bn - funding composition shifted toward certificates of deposit; monitor funding cost and maturity profile. Securities: +JPY52.53bn (+2.0%) to JPY272.96bn - larger securities exposure supports income but increases rate and valuation sensitivity. Total equity: +JPY1.57bn (+1.9%) to JPY82.58bn - retained profitability increased equity, though the capital base remains small relative to total assets.

Cash Flow Quality

No cash-flow statement figures were provided, so operating cash flow, free cash flow, cash conversion and OCF-to-net-income cannot be assessed. Accordingly, there is no basis to determine whether the JPY1.58bn of Q1 profit attributable to owners converted into operating cash generation. For a bank, cash flow statements are less informative than funding stability, asset quality and capital because deposits, lending and securities transactions can create large mechanical cash-flow swings. Available balance-sheet evidence shows deposits increased JPY25.39bn while loans were essentially flat, which is supportive of funding liquidity. Cash and due from banks increased JPY14.34bn, adding liquid balance-sheet capacity. Securities increased JPY52.53bn, making earnings and capital somewhat more sensitive to interest-rate and market-price movements. The sharp increase in interest expense, especially deposit interest expense, should be monitored against future net interest income because it can reduce cash earnings even if accounting revenue remains elevated. No extraordinary losses were reported, supporting the view that reported earnings are operating in nature rather than boosted by disclosed one-off gains. However, comprehensive income of JPY1.90bn was below net income of JPY1.59bn only by a modest positive amount, while year-on-year comprehensive income declined because of adverse changes in other comprehensive income. The absence of reported credit-cost and non-performing-loan metrics prevents a direct assessment of whether current earnings adequately reflect expected loan losses.

Dividend Sustainability

The full-year dividend forecast is JPY60 per share. Against forecast EPS of JPY220.87, the implied dividend payout ratio is approximately 27.2%, which is conservative and below the 60% sustainability reference point. The JPY60 forecast is double the JPY30 per share prior-year dividend disclosed in the comparative data, indicating a more shareholder-friendly distribution level. Q1 basic EPS was JPY139.75, meaning the full-year dividend is covered by Q1 earnings on a simple per-share comparison, although quarterly earnings should not be treated as recurring for annual dividend capacity. Full-year forecast profit attributable to owners of JPY2.50bn would cover an estimated JPY680m cash dividend based on average shares outstanding, leaving substantial earnings retention. The forecast payout level therefore appears earnings-covered. Capital considerations are more important than payout arithmetic: the reported 4.4% capital adequacy ratio is below the supplied 8% benchmark and could limit the scope for distribution increases if regulatory capital needs intensify. No share-buyback data were reported, so total return ratio cannot be assessed. Free-cash-flow coverage cannot be assessed from the available information. Dividend sustainability is therefore supported by the forecast earnings payout ratio but remains conditional on capital adequacy, credit costs and the durability of the current net-interest-income uplift.

Risk Assessment

Business risks include Interest-rate and deposit-repricing risk: deposit interest expense rose 86.5% year on year to JPY1.67bn. If deposit repricing accelerates faster than loan and securities yields, the current margin expansion could reverse., Regional-bank loan-demand risk: loans were essentially flat year on year at JPY1,268.83bn, indicating that earnings growth currently relies more on yields than loan-volume expansion., Securities-market risk: securities were JPY272.96bn and accumulated other comprehensive income remained negative at JPY3.52bn. Interest-rate increases or market-price weakness could pressure both capital and comprehensive income., Fee-income diversification risk: fees and commissions income grew only 1.8%, leaving group growth dependent primarily on interest income., Subsidiary business risk: lease and credit-card external revenue declined 5.6%, and its 2.0% segment profit margin remains materially below the banking segment's 26.6% margin..

Financial risks include HIGH_LEVERAGE alert: reported D/E of 21.21x exceeds the 2.0x general warning level. Although deposit funding makes this structurally normal for a bank, low equity relative to assets increases sensitivity to credit and valuation losses., Capital adequacy risk: the reported capital adequacy ratio is 4.4%, below the provided 8% reference minimum. This is the most material balance-sheet risk in the supplied data., BANK_PROFITABILITY alert: reported NIM of 0.38% is below the 1.5% warning level. The root cause is a low absolute margin environment, despite rising interest income. This is common pressure for Japanese regional banks, but it raises the risk that funding-cost increases erode profitability., Funding-mix risk: borrowings declined but negotiable certificates of deposit increased substantially. A greater reliance on market-sensitive funding could raise interest expense or refinancing sensitivity., Credit-risk uncertainty: asset-quality, non-performing-loan, reserve-coverage and credit-cost ratios were not available, limiting assessment of loss-absorption needs..

Key concerns include The strongest near-term earnings risk is whether the net interest income increase of 28.0% can persist after deposit-rate repricing., The 59.3% progress rate for ordinary income and 63.3% progress rate for owner-attributable profit versus full-year guidance suggest either conservative assumptions or potentially non-linear quarterly earnings., Comprehensive income declined 27.3% year on year despite higher net income, illustrating that market-value movements can offset some retained-profit capital formation., The reported capital ratio and low NIM together create a challenging risk-return profile: profitability is improving, but capital resilience and structural margin remain key constraints..

Investment Implications

Key takeaways include Q1 earnings were strong: ordinary income increased 45.8% and profit attributable to owners increased 31.1%, both materially faster than 19.9% revenue growth., Core banking profitability improved, with banking segment profit up 29.8% and segment margin expanding to 26.6%., Interest income growth exceeded the rise in interest expense, but funding costs are rising quickly and are central to future earnings durability., Q1 earnings substantially exceed normal seasonal progress against unchanged full-year guidance, making subsequent guidance discipline and quarterly margin trends important., Capital adequacy and structurally low NIM remain the principal constraints on interpreting the earnings improvement..

Metrics to watch include Net interest margin, loan yield, deposit rate and the loan-deposit spread, Deposit growth, loan growth and the 76.6% loan-to-deposit ratio, Reported capital adequacy ratio and equity-to-assets ratio, Non-performing-loan ratio, loan-loss reserve coverage and credit-cost ratio, Securities valuation effects, accumulated other comprehensive income and comprehensive income, Ordinary-income and net-income progress relative to full-year guidance, Lease and credit-card segment revenue recovery and margin development.

Regarding relative positioning, Shimizu Bank's Q1 result shows stronger operating momentum than implied by its unchanged full-year plan, led by core banking interest income and disciplined expense growth. Relative to the supplied banking benchmarks, the 76.6% implied loan-to-deposit ratio is balanced, but the reported 0.38% NIM is weak and the disclosed 4.4% capital adequacy ratio is below the stated reference minimum. The institution therefore combines improving earnings momentum with material structural sensitivity to funding costs, securities valuations and capital preservation.