investorscraft@gmail.com

Intrinsic ValueJapan Oil Transportation Co., Ltd. (9074.T)

Previous Close¥5,420.00
Intrinsic Value
Upside potential
Previous Close
¥5,420.00

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 Oil Transportation Co., Ltd. operates as a specialized logistics provider in Japan, focusing on the transportation of fuel oils, LNG, and chemical products via rail and truck networks. The company’s core revenue model is built on leasing and operating a fleet of specialized containers, including insulated and refrigerated units, alongside its core transportation services. With a fleet of over 1,200 oil tanker railroad cars and nearly 8,800 chemical product containers, the company holds a niche position in Japan’s industrial logistics sector. Its integration of rail and truck transportation for high-pressure gases and perishable goods provides a competitive edge in efficiency and regulatory compliance. Additionally, the company has diversified into solar power generation, though this remains a minor segment. Japan Oil Transportation’s market position is reinforced by its long-standing presence since 1946 and its strategic focus on energy and chemical logistics, which are critical to Japan’s industrial base.

Revenue Profitability And Efficiency

In FY 2024, Japan Oil Transportation reported revenue of JPY 34.99 billion, with net income of JPY 1.15 billion, reflecting a net margin of approximately 3.3%. Operating cash flow stood at JPY 4.98 billion, indicating solid cash generation relative to net income. Capital expenditures of JPY 2.55 billion suggest ongoing investments in fleet maintenance and potential expansion, though the company maintains a disciplined approach to spending.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 348.9 demonstrates modest but stable earnings power. With a beta of 0.148, Japan Oil Transportation exhibits low volatility relative to the broader market, aligning with its defensive industry positioning. The balance between operating cash flow and capital expenditures highlights efficient reinvestment, though further details on ROIC or asset turnover would provide deeper insight into capital efficiency.

Balance Sheet And Financial Health

Japan Oil Transportation’s balance sheet shows JPY 6.52 billion in cash and equivalents against total debt of JPY 7.50 billion, indicating a manageable leverage position. The company’s liquidity appears adequate, with operating cash flow covering interest obligations comfortably. The debt-to-equity ratio is not explicitly provided, but the modest net income suggests a conservative financial structure.

Growth Trends And Dividend Policy

The company’s growth appears steady rather than explosive, with its core logistics operations likely tied to Japan’s industrial demand. A dividend per share of JPY 100 reflects a commitment to shareholder returns, though the payout ratio is not disclosed. Future growth may hinge on operational efficiency gains or expansion in renewable energy logistics, given its solar power segment.

Valuation And Market Expectations

With a market cap of JPY 9.95 billion, the company trades at a P/E ratio of approximately 8.6x based on FY 2024 earnings. This suggests a modest valuation, possibly reflecting its niche market and limited growth prospects. The low beta implies investor perception of stability, though sector-specific risks such as energy demand fluctuations could weigh on sentiment.

Strategic Advantages And Outlook

Japan Oil Transportation’s strategic advantages lie in its specialized fleet and regulatory expertise in transporting hazardous and perishable goods. The company’s outlook is tied to Japan’s energy and chemical sectors, with potential upside from logistics optimization or renewable energy initiatives. However, its reliance on domestic industrial activity may limit diversification benefits.

Sources

Company description, financial data from disclosed FY 2024 figures, and market data from exchange filings.

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