investorscraft@gmail.com

Intrinsic ValueAlps Logistics Co., Ltd. (9055.T)

Previous Close¥5,750.00
Intrinsic Value
Upside potential
Previous Close
¥5,750.00

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

Alps Logistics Co., Ltd. operates as an integrated logistics provider specializing in the transportation, storage, and forwarding of electronic components globally. The company leverages a robust infrastructure, including a fleet of over 4,000 trucks and extensive warehouse facilities, to serve industries requiring precision logistics, such as electronics manufacturing. Its diversified operations span real estate leasing, waste management, and even quasi-drug production, positioning it as a multifaceted player in Japan's logistics sector. Alps Logistics differentiates itself through vertical integration, offering end-to-end solutions from customs brokerage to last-mile delivery, which enhances efficiency for clients in time-sensitive supply chains. The company’s historical focus on electronic components aligns with Japan’s strong manufacturing base, providing stability amid broader economic fluctuations. While it faces competition from larger global logistics firms, its niche expertise and asset-heavy model create barriers to entry for smaller rivals.

Revenue Profitability And Efficiency

In its latest fiscal year, Alps Logistics reported revenue of JPY 118.8 billion, with net income of JPY 3.6 billion, reflecting a net margin of approximately 3%. Operating cash flow stood at JPY 8.5 billion, though capital expenditures of JPY 7.2 billion indicate significant reinvestment needs. The company’s asset-intensive model demands ongoing efficiency improvements to maintain profitability in a competitive logistics landscape.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 100.5 underscores its ability to generate earnings despite high operational costs inherent to logistics. With a beta of 0.71, Alps Logistics exhibits lower volatility than the broader market, suggesting stable cash flows. However, capital efficiency metrics are pressured by substantial capex, which may limit near-term returns on invested capital.

Balance Sheet And Financial Health

Alps Logistics maintains a solid liquidity position, with JPY 23.6 billion in cash and equivalents against JPY 14.4 billion in total debt. This conservative leverage ratio provides flexibility for strategic investments or weathering cyclical downturns. The balance sheet reflects a prudent approach to financing, though the asset-heavy model necessitates careful debt management.

Growth Trends And Dividend Policy

Growth prospects are tied to Japan’s manufacturing sector and global supply chain trends. The company’s dividend payout, while not explicitly detailed per share, aligns with its stable cash flow generation. Future expansion may hinge on optimizing existing assets rather than aggressive geographic or segment diversification.

Valuation And Market Expectations

With a market capitalization of JPY 57.5 billion, the company trades at a P/E multiple derived from its JPY 100.5 EPS, though exact comparables are unavailable. Investors likely value its niche market position and steady earnings, albeit with muted growth expectations given industry headwinds.

Strategic Advantages And Outlook

Alps Logistics’ strategic advantage lies in its integrated services and focus on electronic components, a sector with stringent logistics demands. While macroeconomic pressures and competition pose risks, its asset base and operational expertise provide resilience. The outlook remains stable, contingent on maintaining cost discipline and leveraging its niche capabilities.

Sources

Company description, financial data from disclosed filings (FY ending March 2024), and market metrics.

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