investorscraft@gmail.com

Intrinsic ValueJapan Transcity Corporation (9310.T)

Previous Close¥1,218.00
Intrinsic Value
Upside potential
Previous Close
¥1,218.00

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 Transcity Corporation operates as a diversified logistics provider with a strong foothold in Japan and select international markets. The company’s core revenue streams stem from warehousing, freight forwarding, multimodal transportation, and specialized pharmaceutical logistics, positioning it as a key player in integrated freight solutions. Its ancillary businesses, including power generation, property leasing, and equipment trading, add resilience to its revenue model. Japan Transcity’s long-standing presence since 1895 underscores its deep industry expertise and trusted market position. The company differentiates itself through value-added services like pharmaceutical packaging and labeling, catering to high-compliance sectors. While competition in logistics remains intense, its diversified service portfolio and strategic focus on high-growth segments like healthcare logistics provide a competitive edge. The firm’s regional hub in Yokkaichi enhances its operational efficiency, supporting its reputation as a reliable partner for complex supply chain needs.

Revenue Profitability And Efficiency

Japan Transcity reported revenue of JPY 122.6 billion for FY 2024, with net income of JPY 4.6 billion, reflecting a net margin of approximately 3.8%. Operating cash flow stood at JPY 7.3 billion, though capital expenditures of JPY 18.0 billion indicate significant reinvestment. The company’s profitability metrics suggest moderate efficiency, with room for optimization given the capital-intensive nature of logistics operations.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of JPY 72.53 demonstrates steady earnings power, supported by its diversified logistics and ancillary businesses. However, high capital expenditures relative to operating cash flow highlight the sector’s capital intensity. Japan Transcity’s ability to maintain profitability amid these demands underscores its operational discipline, though further improvements in capital turnover could enhance returns.

Balance Sheet And Financial Health

Japan Transcity holds JPY 22.0 billion in cash and equivalents against total debt of JPY 41.7 billion, indicating a manageable leverage position. The balance sheet reflects a typical logistics firm’s structure, with significant investments in fixed assets. Liquidity appears adequate, but the debt load warrants monitoring given the cyclicality of freight demand and capital expenditure requirements.

Growth Trends And Dividend Policy

The company’s growth is likely tied to Japan’s logistics demand and its expansion in specialized services like pharmaceutical logistics. A dividend per share of JPY 39 suggests a commitment to shareholder returns, though the payout ratio remains conservative, aligning with the sector’s reinvestment needs. Future growth may hinge on operational scalability and international market penetration.

Valuation And Market Expectations

With a market cap of JPY 57.3 billion and a beta of 0.48, Japan Transcity is perceived as a relatively stable investment within the industrials sector. The valuation reflects moderate growth expectations, balancing its established market position against the competitive and capital-intensive logistics landscape.

Strategic Advantages And Outlook

Japan Transcity’s strategic advantages include its diversified service mix, long-term industry relationships, and focus on high-margin niches like healthcare logistics. Near-term challenges include managing capex and debt, but its entrenched market position and adaptability position it well for steady, if unspectacular, growth in a fragmented industry.

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