investorscraft@gmail.com

Intrinsic ValueKanagawa Chuo Kotsu Co., Ltd. (9081.T)

Previous Close¥3,790.00
Intrinsic Value
Upside potential
Previous Close
¥3,790.00

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

Kanagawa Chuo Kotsu Co., Ltd. operates as a diversified transportation and real estate company based in Japan. Its core business includes passenger car transportation, serving as a critical mobility provider in the Kanagawa region. The company also engages in real estate development, leasing, and brokerage, leveraging its land assets for residential and commercial projects. Additionally, it runs ancillary businesses such as car sales, food and beverage, and hotel operations, creating synergies across its portfolio. The firm’s integrated approach allows it to capitalize on regional urbanization trends while maintaining stable revenue streams from its transportation segment. Its market position is reinforced by its long-standing presence since 1921, providing localized expertise in infrastructure and property development. While railroads remain its primary sector, its diversification mitigates risks associated with single-industry dependence, positioning it as a resilient player in Japan’s industrials sector.

Revenue Profitability And Efficiency

The company reported revenue of JPY 118.1 billion for the fiscal year ending March 2025, with net income of JPY 5.1 billion, reflecting a steady operational performance. Diluted EPS stood at JPY 414.22, indicating reasonable profitability. Operating cash flow was JPY 8.4 billion, though capital expenditures of JPY 13.5 billion suggest ongoing investments in infrastructure and real estate, which may pressure short-term liquidity but support long-term growth.

Earnings Power And Capital Efficiency

Kanagawa Chuo Kotsu demonstrates moderate earnings power, with its diversified revenue streams contributing to stable income. The company’s capital efficiency is somewhat constrained by high capital expenditures, particularly in real estate and transportation infrastructure. However, its ability to generate positive operating cash flow underscores its capacity to fund growth initiatives while maintaining profitability.

Balance Sheet And Financial Health

The company holds JPY 4.3 billion in cash and equivalents against total debt of JPY 61.9 billion, indicating a leveraged balance sheet. While debt levels are significant, its long-standing market presence and diversified operations provide a degree of financial stability. Investors should monitor debt servicing capabilities, especially given the capital-intensive nature of its businesses.

Growth Trends And Dividend Policy

Growth is likely driven by regional urbanization and transportation demand, supported by real estate development. The company pays a dividend of JPY 90 per share, reflecting a commitment to shareholder returns. However, high capital expenditures may limit near-term dividend growth, prioritizing reinvestment for long-term value creation.

Valuation And Market Expectations

With a market capitalization of JPY 44.1 billion and a beta of 0.27, the stock exhibits low volatility relative to the market. The valuation reflects its stable but modest growth profile, with investors likely pricing in its regional focus and diversified business model. Future performance will hinge on execution in real estate and transportation sectors.

Strategic Advantages And Outlook

Kanagawa Chuo Kotsu benefits from its entrenched position in Kanagawa’s transportation and real estate markets. Its diversified operations provide resilience, though reliance on regional economic conditions remains a risk. The outlook is cautiously optimistic, with growth tied to infrastructure investments and property development, assuming stable demand in its core markets.

Sources

Company filings, market 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