investorscraft@gmail.com

Intrinsic ValueKonoike Transport Co., Ltd. (9025.T)

Previous Close¥3,320.00
Intrinsic Value
Upside potential
Previous Close
¥3,320.00

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

Konoike Transport Co., Ltd. operates as a key player in Japan's integrated freight and logistics sector, offering a diversified suite of services including transportation, warehousing, and temperature-controlled logistics. The company serves multiple industries such as apparel, food, chemicals, and medical sectors, leveraging its extensive network and specialized solutions like distribution processing. With roots dating back to 1880, Konoike has established a strong domestic and international presence, supported by its expertise in contract logistics for niche markets like steel and airport industries. Its market position is reinforced by a reputation for reliability and adaptability in a competitive logistics landscape, where efficiency and precision are critical. The company’s ability to integrate traditional logistics with value-added services positions it as a preferred partner for businesses requiring complex supply chain solutions.

Revenue Profitability And Efficiency

Konoike Transport reported revenue of JPY 315 billion for FY 2024, with net income of JPY 11.3 billion, reflecting a steady operational performance. The company’s diluted EPS stood at JPY 214.05, indicating efficient earnings distribution. Operating cash flow of JPY 17.7 billion, against capital expenditures of JPY 7.7 billion, suggests disciplined reinvestment and cash generation capabilities.

Earnings Power And Capital Efficiency

The company’s net income margin of approximately 3.6% highlights moderate profitability in a capital-intensive industry. Its ability to maintain positive operating cash flow despite significant capital expenditures underscores effective working capital management and operational leverage.

Balance Sheet And Financial Health

Konoike Transport holds JPY 70 billion in cash and equivalents, providing liquidity against total debt of JPY 67.2 billion. The balanced debt-to-cash ratio indicates prudent financial management, with sufficient reserves to meet obligations and fund growth initiatives.

Growth Trends And Dividend Policy

The company’s dividend per share of JPY 96 reflects a commitment to shareholder returns, supported by stable cash flows. While growth trends are tied to Japan’s logistics demand, Konoike’s diversified service offerings mitigate sector-specific risks.

Valuation And Market Expectations

With a market capitalization of JPY 148.9 billion and a beta of -0.023, Konoike Transport exhibits low correlation to broader market movements, appealing to defensive investors. The valuation reflects expectations of steady performance in a mature industry.

Strategic Advantages And Outlook

Konoike’s long-standing industry expertise and diversified logistics solutions provide resilience against economic fluctuations. The company is well-positioned to capitalize on Japan’s evolving supply chain needs, though global logistics competition remains a challenge.

Sources

Company filings, market data

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