investorscraft@gmail.com

Intrinsic ValueNippon Express Holdings,Inc. (9147.T)

Previous Close¥3,507.00
Intrinsic Value
Upside potential
Previous Close
¥3,507.00

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

Nippon Express Holdings, Inc. operates as a global logistics leader, providing comprehensive freight and supply chain solutions across multiple segments, including Logistics, Security Transportation, Heavy Haulage & Construction, and Logistics Support. The company’s diversified service portfolio spans rail, truck, marine, and air freight forwarding, alongside warehousing, customs clearance, and specialized pharmaceutical logistics. With a strong presence in Japan and international markets such as the Americas, Europe, and Asia-Pacific, Nippon Express leverages its extensive network to serve industries ranging from manufacturing to healthcare. Its market position is reinforced by vertically integrated capabilities, including real estate, waste management, and worker dispatching, which enhance operational efficiency and customer stickiness. As a legacy player founded in 1872, the company combines scale with technological adoption, positioning itself as a resilient competitor in the capital-intensive logistics sector. Strategic investments in digitalization and sustainability further differentiate its offerings in an increasingly competitive global freight market.

Revenue Profitability And Efficiency

In FY 2023, Nippon Express reported revenue of JPY 2.24 trillion, with net income of JPY 37.05 billion, reflecting a net margin of approximately 1.7%. Operating cash flow stood at JPY 185.7 billion, underscoring solid cash generation despite margin pressures common in the logistics industry. Capital expenditures of JPY 67.4 billion indicate ongoing investments in infrastructure and technology to sustain service quality and efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 418.58 demonstrates moderate earnings power, supported by its asset-heavy model. While debt levels are elevated (JPY 734.4 billion), operating cash flow coverage remains adequate. The integration of ancillary services like insurance and real estate contributes to capital efficiency by diversifying revenue streams beyond core logistics.

Balance Sheet And Financial Health

Nippon Express maintains a robust liquidity position, with JPY 315.1 billion in cash and equivalents against total debt of JPY 734.4 billion. The balance sheet reflects the capital-intensive nature of the industry, but its longstanding market presence and diversified operations mitigate refinancing risks. A beta of 0.669 suggests lower volatility relative to the broader market.

Growth Trends And Dividend Policy

Growth is driven by international expansion and sector-specific logistics solutions, though macroeconomic headwinds may temper near-term performance. The company’s dividend of JPY 100 per share signals a commitment to shareholder returns, supported by stable cash flows. However, payout ratios remain conservative, aligning with reinvestment needs.

Valuation And Market Expectations

With a market cap of JPY 670.3 billion, the stock trades at a P/E of approximately 18.1x, reflecting investor confidence in its resilient business model. The valuation accounts for industry cyclicality but also the firm’s strategic initiatives in automation and sustainability.

Strategic Advantages And Outlook

Nippon Express benefits from its entrenched market position, diversified service offerings, and global footprint. Near-term challenges include fuel cost volatility and competitive pricing, but long-term prospects are bolstered by e-commerce tailwinds and supply chain modernization. Strategic focus on high-margin segments like pharmaceuticals and heavy haulage could enhance profitability.

Sources

Company filings, Bloomberg

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