investorscraft@gmail.com

Intrinsic ValueMitsubishi Logisnext Co., Ltd. (7105.T)

Previous Close¥1,559.00
Intrinsic Value
Upside potential
Previous Close
¥1,559.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mitsubishi Logisnext Co., Ltd. operates as a key player in the industrial machinery sector, specializing in advanced logistics solutions. The company designs, manufactures, and sells a diverse portfolio of material handling equipment, including electric and engine-powered forklifts, automated warehouses, and transportation robots. Its product range caters to various industrial applications, from large-scale warehousing to precision logistics, positioning it as a critical enabler of modern supply chain efficiency. With a strong foothold in Japan, Mitsubishi Logisnext leverages its technological expertise to serve both domestic and international markets, emphasizing automation and sustainability in its offerings. The company’s competitive edge lies in its integrated logistics systems, combining hardware and software to optimize warehouse operations. As industries increasingly adopt automation, Mitsubishi Logisnext is well-positioned to capitalize on the growing demand for smart logistics solutions, reinforcing its market leadership in a niche but essential segment of the industrials sector.

Revenue Profitability And Efficiency

For FY 2024, Mitsubishi Logisnext reported revenue of ¥701.8 billion, with net income of ¥27.5 billion, reflecting a net margin of approximately 3.9%. Operating cash flow stood at ¥64.6 billion, indicating solid cash generation despite significant capital expenditures of ¥53.1 billion. The company’s ability to maintain profitability amid high reinvestment underscores its operational discipline and focus on long-term growth.

Earnings Power And Capital Efficiency

Diluted EPS for the period was ¥257.29, demonstrating the company’s earnings capacity relative to its share base. The substantial capital expenditures suggest a commitment to expanding production capabilities and technological advancements, which could enhance future earnings power. However, the high level of reinvestment also implies moderate near-term capital efficiency, with returns likely to materialize over time.

Balance Sheet And Financial Health

Mitsubishi Logisnext’s balance sheet shows ¥20.2 billion in cash and equivalents against total debt of ¥241 billion, indicating a leveraged but manageable financial position. The debt load is significant but aligns with the capital-intensive nature of the industrials sector. The company’s ability to generate consistent operating cash flow provides a buffer against liquidity risks.

Growth Trends And Dividend Policy

The company’s growth trajectory is supported by increasing demand for automated logistics solutions, though near-term performance may be tempered by high capex. Mitsubishi Logisnext maintains a modest dividend policy, with a dividend per share of ¥24, reflecting a balanced approach to shareholder returns and reinvestment needs.

Valuation And Market Expectations

With a market capitalization of ¥228.5 billion and a beta of 0.712, Mitsubishi Logisnext is viewed as a relatively stable investment within the industrials sector. The valuation reflects expectations of steady growth, driven by its niche expertise in logistics automation and material handling equipment.

Strategic Advantages And Outlook

Mitsubishi Logisnext’s strategic advantages include its technological leadership in logistics automation and a diversified product portfolio. The outlook remains positive, supported by global trends toward supply chain optimization and automation, though execution risks and competitive pressures in the industrials sector warrant monitoring.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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