investorscraft@gmail.com

Intrinsic Value of RIDE ON EXPRESS HOLDINGS Co., Ltd. (6082.T)

Previous Close¥1,001.00
Intrinsic Value
Upside potential
Previous Close
¥1,001.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

RIDE ON EXPRESS HOLDINGS Co., Ltd. operates in Japan's competitive food delivery sector, specializing in premium sushi and rice bowl deliveries under brands like Gin no Sara, Sushi Jojo!, and Kamadon. The company leverages a vertically integrated model, controlling supply chains to ensure quality and efficiency. Its Fine Dine delivery agency service further diversifies revenue streams by catering to high-end restaurants. Positioned as a niche player, the company focuses on convenience and premium offerings, differentiating itself from mass-market competitors. The Japanese food delivery market is highly fragmented, but RIDE ON EXPRESS maintains a strong regional presence, particularly in urban centers like Tokyo. Its emphasis on quality and brand loyalty helps sustain pricing power despite inflationary pressures and rising competition from digital platforms.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of ¥23.99 billion, with net income of ¥364.8 million, reflecting a modest but stable profitability margin. Operating cash flow stood at ¥1.35 billion, indicating efficient working capital management. Capital expenditures were limited to ¥282.6 million, suggesting a disciplined approach to growth investments. The diluted EPS of ¥37.43 underscores earnings consistency in a challenging consumer environment.

Earnings Power And Capital Efficiency

The company demonstrates steady earnings power, supported by its premium delivery model and operational efficiency. With a cash balance of ¥7.47 billion against total debt of ¥2.28 billion, it maintains a conservative leverage profile. The low beta of 0.217 suggests resilience to market volatility, though this may also reflect limited growth expectations from investors.

Balance Sheet And Financial Health

RIDE ON EXPRESS HOLDINGS boasts a robust balance sheet, with cash and equivalents covering debt obligations multiple times over. The net cash position provides flexibility for strategic initiatives or shareholder returns. Total debt is manageable at ¥2.28 billion, and the absence of significant capex demands reinforces financial stability.

Growth Trends And Dividend Policy

Growth appears muted, with revenue and net income reflecting the maturity of its core markets. However, the dividend payout of ¥15 per share signals a commitment to returning capital to shareholders, supported by strong cash generation. Future expansion may hinge on scaling the Fine Dine service or geographic diversification.

Valuation And Market Expectations

The market cap of ¥9.78 billion implies a modest valuation, likely reflecting the company's niche positioning and limited growth prospects. Investors may value its defensive qualities and dividend yield over aggressive expansion, given the competitive and regulatory pressures in Japan's food delivery sector.

Strategic Advantages And Outlook

RIDE ON EXPRESS HOLDINGS benefits from brand recognition and operational efficiency in a crowded market. Its focus on premium offerings provides insulation against price wars, though reliance on urban demand poses risks. The outlook remains stable, with potential upside from digital adoption or partnerships, but macroeconomic headwinds could pressure margins.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount