investorscraft@gmail.com

Intrinsic ValueSENKO Group Holdings Co., Ltd. (9069.T)

Previous Close¥1,923.50
Intrinsic Value
Upside potential
Previous Close
¥1,923.50

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

SENKO Group Holdings Co., Ltd. is a diversified logistics company operating globally, with a strong presence in Japan. The company’s core operations are divided into three segments: Distribution, Trading & Commerce, and Others. The Distribution segment, its largest revenue driver, encompasses trucking, marine transport, retail logistics, and railway forwarding, positioning SENKO as a key player in integrated freight solutions. The Trading & Commerce segment focuses on petroleum sales and trading, while the Others segment includes niche services like data processing and auto maintenance. SENKO’s multi-modal logistics approach allows it to serve a broad clientele, from retail to industrial sectors, leveraging its century-old expertise. Its market position is reinforced by a vertically integrated model, combining transportation, warehousing, and value-added services. While competition in Japan’s logistics sector is intense, SENKO differentiates itself through operational scale and a diversified service portfolio, though margins remain pressured by fuel costs and regulatory constraints.

Revenue Profitability And Efficiency

SENKO reported revenue of ¥778.4 billion for FY2024, reflecting its scale in the logistics sector. Net income stood at ¥15.9 billion, with diluted EPS of ¥94.2, indicating moderate profitability. Operating cash flow was ¥51.2 billion, though capital expenditures of ¥48.7 billion suggest significant reinvestment needs. The company’s efficiency metrics are typical for asset-heavy logistics firms, with margins constrained by fuel and labor costs.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified logistics operations, though net income margins (~2%) highlight sector-wide challenges. Capital efficiency is balanced, with operating cash flow covering most capex, but high total debt (¥320.9 billion) indicates leveraged growth. The low beta (0.219) suggests stable earnings but limited upside sensitivity to market cycles.

Balance Sheet And Financial Health

SENKO’s balance sheet shows ¥79.3 billion in cash against ¥320.9 billion in total debt, reflecting a leveraged position common in capital-intensive logistics. Debt management is critical, though operating cash flow provides some coverage. The company’s liquidity appears adequate, but sustained capex could pressure free cash flow if revenue growth slows.

Growth Trends And Dividend Policy

Growth is likely tied to Japan’s domestic logistics demand and regional trade flows. A dividend of ¥46 per share signals a commitment to shareholder returns, but payout ratios remain conservative given reinvestment needs. The lack of explicit guidance on expansion or M&A suggests a focus on organic operational improvements.

Valuation And Market Expectations

At a market cap of ¥304.1 billion, SENKO trades at ~19x net income, aligning with mid-cap logistics peers. The low beta implies muted market expectations, with valuation likely reflecting steady but unspectacular growth prospects in a mature industry.

Strategic Advantages And Outlook

SENKO’s strengths lie in its integrated logistics network and long-standing market presence. However, rising fuel costs and competitive pressures pose risks. The outlook remains stable, with incremental gains from operational efficiency and regional trade demand, though transformative growth appears unlikely without strategic shifts.

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