investorscraft@gmail.com

Intrinsic ValueNippon Express Co., Ltd. (9062.T)

Previous Close¥6,910.00
Intrinsic Value
Upside potential
Previous Close
¥6,910.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nippon Express Co., Ltd. is a leading global logistics provider headquartered in Tokyo, Japan, with operations spanning Japan, the Americas, Europe, East Asia, South Asia, Oceania, and Africa. The company operates through four key segments: Logistics, Security Transportation, Heavy Haulage & Construction, and Logistics Support. Its diversified service portfolio includes rail and truck freight forwarding, marine and air transportation, warehousing, customs clearance, and specialized logistics for pharmaceuticals and heavy goods. Nippon Express leverages its extensive network and multimodal capabilities to serve industries such as manufacturing, retail, healthcare, and construction. The company’s market position is reinforced by its long-standing reputation, operational scale, and ability to handle complex supply chain demands. Its focus on high-value logistics, including temperature-controlled and security-sensitive transportation, differentiates it from competitors. Additionally, Nippon Express invests in digital transformation and sustainability initiatives to enhance efficiency and meet evolving customer expectations in the global logistics sector.

Revenue Profitability And Efficiency

In FY 2022, Nippon Express reported revenue of JPY 2.62 trillion, with net income of JPY 108.3 billion, reflecting a net margin of approximately 4.1%. The company generated JPY 295.2 billion in operating cash flow, demonstrating strong cash conversion from operations. Capital expenditures totaled JPY 44 billion, indicating disciplined reinvestment in logistics infrastructure and technology. The diluted EPS stood at JPY 1,202.33, underscoring solid profitability.

Earnings Power And Capital Efficiency

Nippon Express exhibits robust earnings power, supported by its diversified logistics services and global footprint. The company’s operating cash flow of JPY 295.2 billion highlights efficient capital deployment. With no reported total debt and JPY 276.7 billion in cash and equivalents, the balance sheet remains resilient, enabling flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Nippon Express maintains a strong financial position, with JPY 276.7 billion in cash and equivalents and no reported total debt. This conservative leverage profile provides stability and capacity for growth initiatives. The company’s asset-light segments, such as freight forwarding and logistics support, contribute to lower capital intensity and healthier liquidity metrics.

Growth Trends And Dividend Policy

Nippon Express has demonstrated steady growth, supported by global logistics demand and niche services like pharmaceutical logistics. The company paid a dividend of JPY 1,069 per share in FY 2022, reflecting a commitment to shareholder returns. Future growth may hinge on expansion in emerging markets and technological advancements in supply chain management.

Valuation And Market Expectations

With a beta of 0.86, Nippon Express exhibits lower volatility relative to the broader market. The company’s valuation reflects its stable earnings and dominant position in Japan’s logistics sector. Investors likely anticipate sustained demand for integrated logistics solutions, though macroeconomic factors such as trade dynamics and fuel costs could influence performance.

Strategic Advantages And Outlook

Nippon Express benefits from its extensive global network, diversified service offerings, and strong brand equity. Strategic priorities include digitalization, sustainability, and expansion in high-growth regions. While competitive pressures persist, the company’s focus on high-margin segments and operational efficiency positions it well for long-term resilience. The outlook remains cautiously optimistic, contingent on global trade recovery and supply chain normalization.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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