investorscraft@gmail.com

Intrinsic Value of Yuasa Trading Co., Ltd. (8074.T)

Previous Close¥4,560.00
Intrinsic Value
Upside potential
Previous Close
¥4,560.00

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

Yuasa Trading Co., Ltd. operates as a diversified industrial and lifestyle support company in Japan, with a business model centered on supplying essential equipment, tools, and materials across multiple sectors. The company’s core revenue streams derive from its seven divisions: Industrial Equipment & Tools, Machine Tools, Housing & Building Supplies, Air & Fluidic Control Systems, Construction Machines, Energy, and Consumer Products & Timber. Each division serves distinct industrial and consumer needs, from manufacturing machinery and construction materials to energy products and seasonal home appliances. Yuasa Trading’s market position is reinforced by its long-standing history, dating back to 1666, and its ability to provide integrated solutions that cater to both industrial and residential customers. The company’s broad product portfolio and distribution network position it as a key intermediary in Japan’s industrial supply chain, though it faces competition from specialized players in each segment. Its focus on maintenance, repair, and operations (MRO) products, alongside energy-efficient solutions like photovoltaic systems, aligns with Japan’s industrial and sustainability trends. However, its diversification may dilute focus compared to niche competitors.

Revenue Profitability And Efficiency

Yuasa Trading reported revenue of JPY 526.6 billion for FY 2024, with net income of JPY 11.8 billion, reflecting a net margin of approximately 2.2%. The company’s operating cash flow stood at JPY 24.1 billion, while capital expenditures totaled JPY -31.6 billion, indicating significant reinvestment in its operations. The diluted EPS of JPY 559.7 suggests moderate profitability relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified divisions, though its net income margin of 2.2% indicates modest profitability. Capital efficiency appears constrained by high capital expenditures, which exceeded operating cash flow, suggesting aggressive reinvestment or potential inefficiencies. The low beta of 0.322 implies stable earnings relative to market volatility, typical for industrial suppliers.

Balance Sheet And Financial Health

Yuasa Trading maintains a solid balance sheet with JPY 42.1 billion in cash and equivalents and total debt of JPY 7.6 billion, indicating a conservative leverage profile. The company’s financial health is further supported by its long operating history and stable cash flow generation, though its high capex could pressure liquidity if not managed prudently.

Growth Trends And Dividend Policy

Growth trends are likely tied to Japan’s industrial and construction activity, with limited explicit guidance. The company pays a dividend of JPY 190 per share, reflecting a commitment to shareholder returns, though the yield is modest given its current valuation. Future growth may depend on sector-specific demand and energy-related product adoption.

Valuation And Market Expectations

With a market cap of JPY 93.7 billion, Yuasa Trading trades at a P/E ratio of approximately 7.9 based on diluted EPS, suggesting undervaluation relative to broader industrials. The low beta and stable cash flows may appeal to value-oriented investors, but market expectations likely reflect subdued growth prospects in its mature segments.

Strategic Advantages And Outlook

Yuasa Trading’s strategic advantages include its diversified revenue streams, long-established market presence, and focus on essential industrial and consumer products. However, its outlook is tempered by Japan’s slow economic growth and competitive pressures. The company’s ability to innovate in energy-efficient solutions and expand its high-margin services could enhance future profitability.

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