investorscraft@gmail.com

Intrinsic ValueAsagami Corporation (9311.T)

Previous Close¥8,540.00
Intrinsic Value
Upside potential
Previous Close
¥8,540.00

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

Asagami Corporation operates as a diversified logistics and real estate company in Japan, structured across three core segments: Logistics, Real Estate, and Printing. The Logistics Business is its primary revenue driver, offering warehousing, harbor services, land transportation, and third-party logistics solutions, including IT-driven supply chain management. The company leverages its subsidiary status under OA Corporation to maintain stability while competing in Japan's fragmented logistics sector, where efficiency and network integration are critical. Its Real Estate Business provides steady income through property leasing, while the niche Printing Business caters to specialized demand for newspaper and ceremonial cards. Asagami’s market position is bolstered by its integrated service offerings, though it faces stiff competition from larger global logistics players. The company’s ability to provide customized logistics solutions and its established domestic footprint differentiate it within the mid-tier logistics market.

Revenue Profitability And Efficiency

Asagami reported revenue of ¥39.63 billion for FY 2024, with net income of ¥858 million, reflecting modest profitability in a competitive logistics landscape. The diluted EPS of ¥606.49 indicates reasonable earnings distribution relative to its share count. Operating cash flow stood at ¥2.84 billion, supported by stable logistics demand, while capital expenditures of ¥747 million suggest disciplined reinvestment in operations.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its logistics segment, which benefits from Japan’s robust trade activity. A beta of 0.176 indicates low volatility relative to the broader market, aligning with its steady cash flow profile. However, net margins remain thin, reflecting sector-wide pricing pressures and operational costs inherent in asset-heavy logistics businesses.

Balance Sheet And Financial Health

Asagami maintains a solid liquidity position with ¥6.17 billion in cash and equivalents, though total debt of ¥11.97 billion suggests moderate leverage. The balance sheet reflects a typical capital structure for a logistics firm, with investments in warehousing and transportation infrastructure. Debt levels appear manageable given its cash flow generation and subsidiary backing.

Growth Trends And Dividend Policy

Growth is likely tied to Japan’s domestic logistics demand, with limited near-term expansion signals. The company pays a dividend of ¥120 per share, offering a modest yield, which aligns with its stable but slow-growth profile. Capital allocation prioritizes maintaining service quality over aggressive expansion.

Valuation And Market Expectations

With a market cap of ¥8.08 billion, Asagami trades at a conservative valuation, reflecting its niche positioning and subdued growth prospects. Investors likely view it as a stable, low-beta play within Japan’s industrials sector, with limited upside from operational scaling.

Strategic Advantages And Outlook

Asagami’s key strengths include its diversified revenue streams and entrenched logistics network. However, its outlook is tempered by sector competition and reliance on domestic economic activity. Strategic focus may center on optimizing logistics efficiency and leveraging OA Corporation’s support to sustain margins in a challenging environment.

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