investorscraft@gmail.com

Intrinsic ValueChilled & Frozen Logistics Holdings Co., Ltd. (9099.T)

Previous Close¥5,730.00
Intrinsic Value
Upside potential
Previous Close
¥5,730.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chilled & Frozen Logistics Holdings Co., Ltd. operates as a specialized logistics provider in Japan, focusing on temperature-controlled transportation and warehousing for perishable goods. The company serves the food industry, ensuring the integrity of chilled and frozen products through its advanced logistics network. Its core revenue model is built on freight transportation and storage services, catering to manufacturers, retailers, and distributors requiring stringent temperature management. Positioned in the competitive integrated freight and logistics sector, the company differentiates itself through reliability, technology-driven cold chain solutions, and a strong domestic footprint. With Japan's emphasis on food safety and efficiency, the firm benefits from steady demand in a market where precision logistics are critical. Its strategic focus on cold chain logistics aligns with broader industry trends toward specialized supply chain services, reinforcing its niche leadership.

Revenue Profitability And Efficiency

The company reported revenue of JPY 116.0 billion for FY 2024, with net income of JPY 3.3 billion, reflecting a net margin of approximately 2.8%. Operating cash flow stood at JPY 8.1 billion, though capital expenditures of JPY 8.2 billion indicate significant reinvestment needs. The balance between revenue growth and cost management suggests moderate operational efficiency in a capital-intensive sector.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 139.77 highlights the firm’s earnings capacity relative to its share base. The proximity of operating cash flow to capital expenditures suggests tight cash conversion, typical for logistics firms with high infrastructure demands. The company’s ability to sustain profitability amid heavy capex underscores its disciplined capital allocation.

Balance Sheet And Financial Health

Cash and equivalents of JPY 12.4 billion provide liquidity, though total debt of JPY 33.3 billion indicates leverage. The debt-to-equity structure appears manageable given the asset-heavy nature of the business, but ongoing capex could pressure financial flexibility if not offset by cash flow generation.

Growth Trends And Dividend Policy

The company distributed JPY 220 million in dividends, reflecting a conservative payout policy. Growth prospects are tied to Japan’s cold chain logistics demand, which may benefit from food safety regulations and e-commerce expansion. However, high capex could limit near-term dividend growth unless earnings improve.

Valuation And Market Expectations

With a market cap of JPY 22.9 billion and a beta of 0.77, the stock exhibits lower volatility relative to the market. Valuation metrics should be assessed against sector peers, considering the firm’s niche focus and Japan’s unique logistics dynamics.

Strategic Advantages And Outlook

The company’s specialization in temperature-controlled logistics provides a competitive edge in Japan’s stringent food supply chain. Long-term prospects depend on operational scalability and efficiency gains, though industry competition and capex requirements remain key challenges. Strategic investments in technology and network expansion could enhance market positioning.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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