investorscraft@gmail.com

Intrinsic ValueJapan Logistic Systems Corp. (9060.T)

Previous Close¥4,755.00
Intrinsic Value
Upside potential
Previous Close
¥4,755.00

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

Japan Logistic Systems Corp. operates as a diversified logistics provider in Japan and internationally, offering a comprehensive suite of services including cargo transport, warehousing, freight forwarding, and logistics consulting. The company’s revenue model is built on both asset-heavy operations, such as vehicle hire and real estate leasing, and asset-light services like logistics system consulting and personnel dispatch. Its broad service portfolio allows it to cater to diverse client needs, from small-lot deliveries to large-scale industrial logistics. Positioned in the competitive Japanese trucking and logistics sector, the company differentiates itself through integrated solutions, including specialized services like international relocation and construction-related logistics. While it faces competition from larger global players, its niche expertise in domestic logistics and multimodal transport provides a stable market foothold. The company’s real estate leasing and warehouse management services further diversify its income streams, reducing reliance on pure transportation revenue.

Revenue Profitability And Efficiency

In FY 2024, Japan Logistic Systems reported revenue of JPY 62.97 billion, with net income of JPY 499.6 million, reflecting modest profitability in a capital-intensive industry. Operating cash flow stood at JPY 3.28 billion, indicating reasonable operational efficiency, though capital expenditures of JPY 1.66 billion suggest ongoing investments in logistics infrastructure. The diluted EPS of JPY 365.6 underscores moderate earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are supported by a mix of high-margin consulting services and lower-margin transport operations. Its capital efficiency is constrained by the asset-heavy nature of logistics, with significant debt (JPY 23.23 billion) offset by JPY 4.01 billion in cash. The beta of 0.157 indicates low volatility, typical for a stable but low-growth logistics firm.

Balance Sheet And Financial Health

Japan Logistic Systems maintains a leveraged balance sheet, with total debt nearly six times its cash reserves. However, its long-standing market presence and diversified revenue streams provide some stability. The company’s ability to generate positive operating cash flow (JPY 3.28 billion) helps service its debt, though further leverage reduction would improve financial flexibility.

Growth Trends And Dividend Policy

Growth appears muted, with limited expansion in net income. The company pays a dividend of JPY 80 per share, offering a modest yield, likely appealing to income-focused investors. Its focus on domestic logistics and real estate services suggests steady but slow growth, reliant on Japan’s economic activity rather than aggressive international expansion.

Valuation And Market Expectations

With a market cap of JPY 5.16 billion, the company trades at a low earnings multiple, reflecting its niche position and limited growth prospects. Investors likely view it as a stable, dividend-paying utility-like stock within the industrials sector, with valuations anchored by its debt levels and industry margins.

Strategic Advantages And Outlook

Japan Logistic Systems benefits from its integrated logistics offerings and domestic expertise, though it lacks the scale of global competitors. Its outlook hinges on efficiency improvements and potential niche expansions, such as e-commerce logistics. The company’s real estate leasing segment provides a defensive revenue stream, but long-term success depends on optimizing its capital structure and adapting to digital logistics trends.

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