investorscraft@gmail.com

Intrinsic ValueEnshu Truck Co.,Ltd. (9057.T)

Previous Close¥3,675.00
Intrinsic Value
Upside potential
Previous Close
¥3,675.00

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

Enshu Truck Co., Ltd. operates as a diversified logistics provider in Japan, offering a broad range of services including freight transportation, warehousing, supply chain management, and logistics consulting. The company’s integrated approach allows it to serve clients across multiple industries, leveraging its expertise in both traditional trucking and modern logistics solutions. As a subsidiary of Sumitomo Warehouse Co., Ltd., it benefits from synergies within a larger industrial and logistics network, enhancing its competitive positioning in a fragmented market. Enshu Truck distinguishes itself through ancillary services such as real estate brokerage, industrial waste treatment, and software sales, which diversify revenue streams beyond core transportation. This multi-faceted model provides resilience against cyclical downturns in freight demand. The company’s regional focus in Japan aligns with stable domestic logistics needs, though it faces competition from larger national players and niche specialists. Its R&D investments in information processing suggest a strategic emphasis on operational efficiency and technology-driven solutions.

Revenue Profitability And Efficiency

Enshu Truck reported revenue of JPY 46.9 billion for FY 2024, with net income of JPY 2.05 billion, reflecting a net margin of approximately 4.4%. Operating cash flow stood at JPY 2.81 billion, though capital expenditures of JPY 5.63 billion indicate significant reinvestment needs. The company’s profitability metrics suggest moderate efficiency in a capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 273.88 underscores the company’s earnings capacity relative to its share base. The negative free cash flow (after accounting for capex) highlights the capital demands of maintaining and expanding logistics infrastructure. Debt levels at JPY 11.18 billion against JPY 5.76 billion in cash suggest a leveraged but manageable balance sheet.

Balance Sheet And Financial Health

Total debt of JPY 11.18 billion is partially offset by JPY 5.76 billion in cash and equivalents, indicating a net debt position of JPY 5.42 billion. The balance sheet reflects typical leverage for a logistics firm, with liquidity supported by operating cash flows. The subsidiary structure under Sumitomo Warehouse may provide additional financial flexibility.

Growth Trends And Dividend Policy

The company’s dividend payout of JPY 96 per share signals a commitment to shareholder returns, yielding approximately 3.5% based on current market cap. Growth prospects are tied to Japan’s domestic logistics demand and potential expansion into higher-margin services like supply chain management and software solutions.

Valuation And Market Expectations

At a market cap of JPY 20.2 billion, the stock trades at a P/E of ~9.9x, below sector averages, possibly reflecting its regional focus and smaller scale. The low beta (0.27) suggests relative insulation from broader market volatility, typical for defensive logistics plays.

Strategic Advantages And Outlook

Enshu Truck’s subsidiary status under Sumitomo Warehouse provides strategic stability, while its diversified service portfolio mitigates sector-specific risks. Near-term challenges include Japan’s aging workforce and fuel cost pressures, but long-term opportunities lie in automation and supply chain optimization. The company’s niche expertise in industrial waste and real estate adds defensive characteristics to its profile.

Sources

Company filings, Bloomberg

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