investorscraft@gmail.com

Intrinsic ValueSakai Moving Service Co.,Ltd. (9039.T)

Previous Close¥2,916.00
Intrinsic Value
Upside potential
Previous Close
¥2,916.00

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

Sakai Moving Service Co., Ltd. operates in Japan's trucking industry, specializing in moving transportation and related incidental services. The company has built a reputation for reliability in the domestic relocation market, leveraging its long-standing presence since 1956. Its core revenue model is driven by residential and commercial moving services, supported by ancillary offerings that enhance customer convenience. As a niche player in Japan's logistics sector, Sakai Moving Service maintains a regional focus, primarily serving the Sakai area while competing with larger national logistics providers. The company's market position is reinforced by its established brand and operational expertise, though it faces challenges from industry consolidation and fluctuating demand in the relocation market. Its ability to maintain service quality and cost efficiency will be critical in sustaining competitiveness against both traditional rivals and emerging digital moving platforms.

Revenue Profitability And Efficiency

In FY 2024, Sakai Moving Service reported revenue of JPY 116.9 billion, with net income of JPY 8.4 billion, reflecting a net margin of approximately 7.2%. The company generated JPY 9.6 billion in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures of JPY 3.8 billion suggest ongoing investments in fleet maintenance and service capabilities, though the ratio to operating cash flow remains manageable at roughly 39%.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 205.58 indicates stable earnings power, supported by its focused business model. With modest leverage (total debt of JPY 4.9 billion against JPY 29.5 billion in cash), Sakai Moving Service maintains conservative capital structure. The absence of aggressive debt usage suggests capital efficiency is driven primarily by operational execution rather than financial engineering.

Balance Sheet And Financial Health

Sakai Moving Service exhibits a strong balance sheet, with JPY 29.5 billion in cash and equivalents providing ample liquidity. Total debt of JPY 4.9 billion results in a net cash position, underscoring financial stability. This conservative approach positions the company well to navigate economic cycles in the capital-intensive trucking industry without significant refinancing risks.

Growth Trends And Dividend Policy

The company's growth appears steady rather than explosive, typical for a mature player in Japan's relocation market. Its dividend per share of JPY 25 suggests a payout ratio of approximately 12% based on EPS, indicating room for future dividend growth while retaining earnings for reinvestment. Demographic trends in Japan may influence long-term demand for moving services, requiring strategic adaptation.

Valuation And Market Expectations

With a market capitalization of JPY 101.6 billion and a beta of 0.17, Sakai Moving Service is valued as a low-volatility, steady performer. The valuation reflects expectations of stable cash flows rather than rapid growth, aligning with its position as a regional specialist in a competitive but fragmented industry.

Strategic Advantages And Outlook

Sakai Moving Service's key advantages include its established brand, operational expertise, and strong balance sheet. However, the outlook is tempered by Japan's aging population and potential demand headwinds in the relocation market. The company's ability to maintain service quality while controlling costs will be pivotal in preserving margins amid competitive and demographic pressures.

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