investorscraft@gmail.com

Intrinsic ValueZERO Co., Ltd. (9028.T)

Previous Close¥3,880.00
Intrinsic Value
Upside potential
Previous Close
¥3,880.00

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

ZERO Co., Ltd. operates in Japan's auto dealership sector, specializing in vehicle transportation and maintenance services. The company's core revenue model is built on logistics solutions, including door-to-door transportation for private cars and motorbikes, as well as maintenance services for new and heavy vehicles. It also provides ancillary services such as auto auction handling, car selection, and general cargo transportation, positioning itself as a comprehensive mobility solutions provider. ZERO Co. leverages its long-standing industry presence, established in 1961, to maintain strong relationships with automotive manufacturers and auction houses. Its diversified service portfolio, which includes human resources and customs clearance, further strengthens its market position. The company operates in a competitive but stable niche, benefiting from Japan's mature automotive market and the consistent demand for vehicle logistics and aftermarket services.

Revenue Profitability And Efficiency

ZERO Co. reported revenue of JPY 140.8 billion for the fiscal year ending June 2024, with net income of JPY 4.2 billion, reflecting a net margin of approximately 2.9%. The company generated JPY 11.2 billion in operating cash flow, indicating efficient cash conversion from operations. Capital expenditures were modest at JPY 2.2 billion, suggesting disciplined reinvestment.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at JPY 245.59, demonstrating steady earnings power. Operating cash flow of JPY 11.2 billion, against net income of JPY 4.2 billion, highlights robust cash generation relative to reported profits. The moderate capital expenditure outlay suggests a capital-efficient business model with limited heavy reinvestment needs.

Balance Sheet And Financial Health

ZERO Co. maintains a balanced financial position with JPY 11.3 billion in cash and equivalents and JPY 14.2 billion in total debt. The debt level appears manageable given the company's cash flow generation and market capitalization of JPY 50.5 billion. The liquidity position supports ongoing operations and potential strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated stability rather than aggressive growth, with a focus on maintaining its core logistics and maintenance services. It offers a dividend per share of JPY 89.4, reflecting a commitment to shareholder returns. The dividend policy appears sustainable given the company's earnings and cash flow profile.

Valuation And Market Expectations

With a market capitalization of JPY 50.5 billion and a beta of 0.248, ZERO Co. is perceived as a low-volatility investment within the consumer cyclical sector. The valuation reflects its niche market position and steady, albeit not high-growth, business model. Investors likely value the company for its stability and consistent cash generation.

Strategic Advantages And Outlook

ZERO Co.'s strategic advantages lie in its integrated service offerings and established industry relationships. The outlook remains stable, supported by consistent demand for vehicle logistics in Japan. Potential risks include competitive pressures and fluctuations in the used car market, but the company's diversified revenue streams provide resilience.

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