investorscraft@gmail.com

Intrinsic ValueSankyu Inc. (9065.T)

Previous Close¥9,197.00
Intrinsic Value
Upside potential
Previous Close
¥9,197.00

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

Sankyu Inc. is a Japan-based logistics and industrial services provider with a diversified portfolio spanning freight transport, plant engineering, and infrastructure maintenance. The company operates across multiple geographies, including Japan, the Americas, and Asia, offering integrated solutions such as air and truck freight, customs brokerage, and warehouse management. Its plant engineering segment specializes in heavy industrial projects, including petrochemical plants, power facilities, and bridge construction, leveraging technical expertise in fabrication and installation. Sankyu’s logistics division serves manufacturing and trade-dependent industries, positioning it as a critical enabler of supply chain efficiency. The company’s hybrid model—combining asset-heavy logistics infrastructure with high-value engineering services—provides resilience against sector-specific downturns. While facing competition from global logistics firms, Sankyu maintains a strong domestic presence and niche expertise in complex industrial projects, differentiating itself through integrated service offerings and long-standing client relationships.

Revenue Profitability And Efficiency

Sankyu reported revenue of ¥563.5 billion for FY2024, with net income of ¥24.4 billion, reflecting a net margin of approximately 4.3%. Operating cash flow stood at ¥21.7 billion, though capital expenditures of ¥13.1 billion indicate ongoing investments in infrastructure and equipment. The company’s asset-intensive model requires efficient capital allocation, with profitability metrics suggesting steady but moderate returns in a competitive logistics landscape.

Earnings Power And Capital Efficiency

Diluted EPS of ¥428.59 underscores Sankyu’s ability to generate earnings despite cyclical pressures in freight and industrial sectors. The company’s capital efficiency is tempered by the high fixed costs inherent in logistics and engineering operations, though its diversified revenue streams help mitigate volatility. Operating cash flow coverage of capital expenditures remains adequate, supporting reinvestment without excessive leverage.

Balance Sheet And Financial Health

Sankyu’s balance sheet shows ¥50.7 billion in cash against ¥79.8 billion in total debt, indicating a manageable leverage position. The company’s liquidity is sufficient to meet near-term obligations, and its beta of 0.56 suggests lower volatility relative to the broader market. The asset-heavy nature of its operations necessitates prudent debt management, particularly given cyclical exposure to industrial demand.

Growth Trends And Dividend Policy

Growth is likely tied to industrial activity in Japan and overseas markets, with limited near-term catalysts beyond macroeconomic recovery. The company’s dividend of ¥232 per share reflects a commitment to shareholder returns, though payout ratios remain conservative to preserve flexibility for operational and strategic investments.

Valuation And Market Expectations

With a market cap of ¥364.1 billion, Sankyu trades at a P/E multiple aligned with industrials peers. The modest beta implies muted expectations for outsized growth, with valuation driven by stability and dividend yield rather than aggressive expansion. Investor sentiment may hinge on global trade dynamics and Japan’s industrial output trends.

Strategic Advantages And Outlook

Sankyu’s dual focus on logistics and engineering provides diversification benefits, though reliance on industrial capex cycles introduces variability. Its entrenched position in Japan’s logistics network and technical expertise in heavy projects are competitive strengths. The outlook remains cautiously optimistic, contingent on sustained demand for freight and infrastructure services in core markets.

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