investorscraft@gmail.com

Intrinsic Value of Hamakyorex Co., Ltd. (9037.T)

Previous Close¥1,401.00
Intrinsic Value
Upside potential
Previous Close
¥1,401.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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