Previous Close | ¥4,560.00 |
Intrinsic Value | ¥1,621.18 |
Upside potential | -64% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |