investorscraft@gmail.com

Intrinsic ValueMeiji Shipping Co., Ltd. (9115.T)

Previous Close¥717.00
Intrinsic Value
Upside potential
Previous Close
¥717.00

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

Meiji Shipping Co., Ltd. is a diversified Japanese shipping company with a century-long legacy, operating across international maritime logistics, hospitality, and real estate. Its core International Shipping Business segment manages a fleet of specialized vessels, including oil tankers, LNG/LPG carriers, and bulk carriers, primarily under time charter agreements, ensuring stable cash flows. The company complements this with ancillary services like ship management, IT solutions for vessels, and marine equipment sales, enhancing its value chain integration. Beyond shipping, Meiji leverages its asset base through hotel operations, real estate leasing, and even niche ventures like nursery schools and golf courses, diversifying revenue streams. Positioned in the competitive Integrated Freight & Logistics sector, Meiji differentiates through vertical integration and regional expertise, particularly in Asian markets. Its asset-heavy model balances cyclical shipping demand with more stable hospitality and leasing income, though exposure to charter rate volatility remains a key sensitivity.

Revenue Profitability And Efficiency

Meiji reported revenue of JPY 65.0 billion for FY2024, with net income of JPY 5.2 billion, reflecting a 8.0% net margin. Operating cash flow stood at JPY 27.9 billion, underscoring solid cash generation from core operations. Capital expenditures of JPY 9.8 billion indicate ongoing fleet maintenance and potential growth investments, though free cash flow remains robust after accounting for these outlays.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 153.54 demonstrates moderate earnings power relative to its JPY 22.8 billion market cap. High operating cash flow relative to net income suggests quality earnings, though significant debt (JPY 167.4 billion) weighs on capital efficiency. Asset turnover appears low given the capital-intensive nature of shipping and real estate holdings.

Balance Sheet And Financial Health

Meiji’s balance sheet shows JPY 37.7 billion in cash against JPY 167.4 billion in total debt, indicating leveraged positioning common in shipping. Liquidity is supported by strong operating cash flows, but debt/equity metrics warrant monitoring given interest rate risks. The asset-heavy model provides collateral but limits financial flexibility during downturns.

Growth Trends And Dividend Policy

Growth is likely tied to charter rate trends and fleet utilization, with limited near-term visibility. The JPY 5/share dividend implies a modest yield, suggesting a conservative payout policy prioritizing debt service and cyclicality management over shareholder returns. Diversification into hospitality may offer countercyclical stability but dilutes shipping-focused growth.

Valuation And Market Expectations

At a JPY 22.8 billion market cap, Meiji trades at ~4.4x net income, reflecting sector-average multiples. The 0.67 beta indicates lower volatility than the broader market, possibly due to diversified operations. Investors likely price in stable cash flows from charters and real estate, offset by leverage concerns and shipping cyclicality.

Strategic Advantages And Outlook

Meiji’s strengths include diversified revenue streams, long-term charter contracts, and regional expertise in Asian shipping lanes. Challenges include high fixed costs, debt servicing, and exposure to energy commodity cycles. The outlook hinges on global trade volumes and the company’s ability to manage leverage while investing in fleet modernization and hospitality synergies.

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