investorscraft@gmail.com

Intrinsic ValueTrancom Co., Ltd. (9058.T)

Previous Close¥10,250.00
Intrinsic Value
Upside potential
Previous Close
¥10,250.00

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

Trancom Co., Ltd. operates as a diversified logistics provider in Japan and internationally, offering a broad spectrum of services including logistics center construction, transport matching, and delivery solutions. The company’s integrated approach spans production contract staffing, personal delivery, and automobile maintenance, positioning it as a one-stop logistics partner. Its ancillary businesses, such as insurance agency services and software development, further diversify revenue streams and enhance customer stickiness. Trancom’s market position is reinforced by its long-standing presence since 1955 and its headquarters in Nagoya, a key logistics hub in Japan. The company competes in the highly fragmented integrated freight and logistics sector, where differentiation through service breadth and operational efficiency is critical. Its ability to bundle services—from freight transportation to staffing solutions—provides a competitive edge in serving both corporate and individual clients. While the industry faces margin pressures from rising fuel costs and labor shortages, Trancom’s diversified model mitigates sector-specific risks.

Revenue Profitability And Efficiency

Trancom reported revenue of JPY 169.4 billion for FY 2024, with net income of JPY 4.5 billion, reflecting a net margin of approximately 2.7%. Operating cash flow stood at JPY 6.8 billion, supported by disciplined cost management. Capital expenditures of JPY 1.8 billion suggest moderate reinvestment, aligning with the asset-light nature of its logistics services. The company’s efficiency metrics indicate stable operational execution despite sector headwinds.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 483.9 underscores its earnings capability, though modest relative to capital deployed. With an operating cash flow-to-revenue ratio of 4%, Trancom demonstrates adequate cash conversion. Its capital efficiency is tempered by the labor-intensive logistics sector, but diversification into higher-margin ancillary services (e.g., software development) may improve returns over time.

Balance Sheet And Financial Health

Trancom maintains a solid balance sheet with JPY 21.6 billion in cash and equivalents against JPY 3.4 billion in total debt, indicating strong liquidity. The low debt-to-equity ratio reflects conservative leverage, providing flexibility for strategic investments or downturns. The company’s financial health is further supported by positive operating cash flow and manageable capex requirements.

Growth Trends And Dividend Policy

Revenue growth appears steady but unspectacular, typical of mature logistics markets. Dividend payouts, totaling JPY 366 million, suggest a shareholder-friendly approach, though the yield remains modest. Future growth may hinge on international expansion or technological integration, though the company has yet to signal aggressive moves in either direction.

Valuation And Market Expectations

At a market cap of JPY 94.8 billion, Trancom trades at a P/E of ~20.8x, slightly below Japan’s industrials sector average. The low beta (0.42) implies market perception of lower volatility, possibly due to its diversified model. Investors likely price in stable, albeit slow, growth given the competitive logistics landscape.

Strategic Advantages And Outlook

Trancom’s strategic advantages lie in its service diversification and entrenched market presence. However, the outlook remains cautious due to industry-wide cost pressures. Success will depend on leveraging technology to improve margins and selectively expanding higher-margin services like consulting and software. The company’s conservative balance sheet positions it to weather cyclical downturns effectively.

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