investorscraft@gmail.com

Intrinsic ValueOkayamaken Freight Transportation Co., Ltd. (9063.T)

Previous Close¥4,490.00
Intrinsic Value
Upside potential
Previous Close
¥4,490.00

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

Okayamaken Freight Transportation Co., Ltd. operates as a regional logistics provider in Japan, specializing in freight transportation and forwarding services. The company serves a diversified clientele through warehousing, air transport agency operations, customs clearance, and industrial waste collection, positioning itself as an integrated logistics solutions provider. Its ancillary services, including software development and database management, complement its core operations, enhancing efficiency and customer retention. Operating in the highly competitive Japanese trucking sector, the company maintains a niche presence by focusing on regional demand in Okayama and surrounding areas. Its hybrid model—combining traditional freight services with technology-driven solutions—provides a competitive edge in an industry increasingly reliant on digital integration. While not a market leader, Okayamaken Freight Transportation leverages its long-standing regional relationships and operational versatility to sustain steady demand.

Revenue Profitability And Efficiency

In FY2024, the company reported revenue of JPY 37.7 billion, with net income reaching JPY 2.5 billion, reflecting a net margin of approximately 6.6%. Operating cash flow stood at JPY 1.96 billion, though capital expenditures of JPY -2.82 billion indicate significant reinvestment needs. The balance between profitability and capital intensity suggests moderate operational efficiency, typical for regional logistics firms in Japan.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 1,231.51 underscores the company’s ability to generate earnings relative to its share base. However, the negative free cash flow (operating cash flow minus capex) highlights ongoing investment demands, which may constrain short-term capital returns. The beta of 0.003 implies minimal correlation with broader market movements, reflecting the defensive nature of its freight business.

Balance Sheet And Financial Health

The company holds JPY 5.95 billion in cash against total debt of JPY 13.64 billion, indicating a leveraged but manageable position. The debt-to-equity structure appears typical for asset-heavy logistics operators, with liquidity supported by steady cash flows. Investors should monitor debt serviceability, particularly in a low-growth freight environment.

Growth Trends And Dividend Policy

Growth prospects appear muted, aligned with Japan’s stagnant domestic freight demand. The company’s dividend payout of JPY 70 per share suggests a conservative but stable return policy, prioritizing operational sustainability over aggressive shareholder distributions. Future growth may hinge on regional industrial activity and cost optimization initiatives.

Valuation And Market Expectations

With a market cap of JPY 6.73 billion, the stock trades at a P/E of approximately 2.7x, reflecting modest investor expectations. The low beta and regional focus may appeal to defensive investors, though limited scalability caps upside potential.

Strategic Advantages And Outlook

Okayamaken Freight Transportation’s regional expertise and hybrid service model provide resilience against industry commoditization. However, its outlook remains tied to Japan’s macroeconomic trends and competitive pressures. Strategic investments in technology and waste logistics could differentiate its offerings, but execution risks persist in a capital-intensive sector.

Sources

Company filings, Tokyo Stock Exchange data

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