Previous Close | ¥1,401.00 |
Intrinsic Value | ¥517.42 |
Upside potential | -63% |
Data is not available at this time.
Hamakyorex Co., Ltd. operates as a specialized logistics provider in Japan and internationally, focusing on third-party logistics (3PL) services tailored to diverse industries such as apparel, medical devices, cosmetics, and food. The company’s core revenue model is built on integrated freight solutions, including general cargo transportation and joint logistics services, which optimize supply chain efficiency for clients. Its competitive edge lies in sector-specific expertise, enabling customized solutions that enhance inventory management and distribution. Positioned in the highly competitive integrated freight and logistics sector, Hamakyorex differentiates itself through regional density in Japan and a focus on high-value segments like e-commerce and medical logistics. The company’s asset-light approach, combined with strategic partnerships, allows it to scale operations flexibly while maintaining cost discipline. As a mid-sized player, it balances niche specialization with broader market reach, though it faces pressure from larger global logistics firms and domestic rivals.
Hamakyorex reported revenue of ¥140.6 billion for FY 2024, with net income of ¥8.3 billion, reflecting a steady operational performance. The company’s diluted EPS of ¥110.63 underscores its ability to translate top-line growth into shareholder returns. Operating cash flow of ¥15.9 billion, against capital expenditures of ¥8.2 billion, indicates efficient cash generation to fund investments and debt obligations.
The company’s net income margin of approximately 5.9% demonstrates moderate profitability in the capital-intensive logistics sector. Its capital expenditures, while significant, are well-covered by operating cash flow, suggesting disciplined reinvestment. The balance between growth spending and cash retention highlights a focus on sustainable capital allocation.
Hamakyorex maintains a solid liquidity position with ¥24.1 billion in cash and equivalents, against total debt of ¥29.8 billion. The manageable leverage ratio and strong cash flow generation support financial stability. The company’s balance sheet structure aligns with its asset-light model, prioritizing operational flexibility over heavy indebtedness.
The company’s growth is tied to Japan’s logistics demand, particularly e-commerce and healthcare sectors. A dividend per share of ¥35 reflects a commitment to shareholder returns, though payout ratios remain conservative to retain capital for expansion. Future growth may hinge on regional expansion and technological integration in supply chain solutions.
With a market cap of ¥95.5 billion and a beta of 0.29, Hamakyorex is viewed as a stable, low-volatility player in the logistics sector. The valuation suggests moderate growth expectations, likely factoring in Japan’s mature logistics market and the company’s niche positioning.
Hamakyorex’s regional expertise and diversified client base provide resilience against sector cyclicality. However, intensifying competition and margin pressures pose challenges. Strategic investments in automation and cross-border logistics could enhance long-term competitiveness, though execution risks remain.
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 |