investorscraft@gmail.com

Intrinsic ValueChuo Warehouse Co.,Ltd. (9319.T)

Previous Close¥1,709.00
Intrinsic Value
Upside potential
Previous Close
¥1,709.00

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

Chuo Warehouse Co., Ltd. operates as a diversified logistics provider in Japan and internationally, offering warehousing, transportation, and specialized services such as customs clearance and industrial waste treatment. The company’s integrated logistics solutions cater to both domestic and cross-border supply chains, leveraging its expertise in cargo handling, storage, and distribution processing. Its real estate leasing and non-life insurance agency businesses further diversify revenue streams, enhancing resilience against sector-specific downturns. Positioned in the competitive Specialty Business Services sector, Chuo Warehouse distinguishes itself through a broad service portfolio and long-standing industry presence since 1927. The company’s Kyoto headquarters and nationwide operations underscore its entrenched market position, though it faces pressure from larger global logistics players and regional competitors. Its focus on ancillary services, such as packaging and freight car transportation, provides niche advantages while mitigating reliance on core warehousing revenues.

Revenue Profitability And Efficiency

Chuo Warehouse reported revenue of ¥26.5 billion for FY2024, with net income of ¥1.7 billion, reflecting a net margin of approximately 6.4%. Operating cash flow stood at ¥2.8 billion, supported by steady logistics demand, while capital expenditures of ¥2.0 billion indicate ongoing investments in infrastructure and service capabilities. The company’s profitability metrics suggest moderate efficiency in a capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of ¥89.43 highlights the company’s earnings power, though its beta of 0.145 indicates low sensitivity to market volatility. The balance between operating cash flow and capex points to disciplined capital allocation, with free cash flow likely directed toward debt servicing and dividends. The logistics sector’s cyclicality necessitates prudent capital management, which Chuo Warehouse appears to maintain.

Balance Sheet And Financial Health

The company holds ¥8.5 billion in cash against ¥6.8 billion of total debt, suggesting a conservative leverage profile. This liquidity position provides flexibility for operational needs and potential expansions. The debt-to-equity ratio, while not explicitly provided, appears manageable given the stable cash flow generation and asset-backed business model.

Growth Trends And Dividend Policy

Chuo Warehouse’s growth is tied to Japan’s logistics demand and global trade activity. A dividend of ¥36 per share signals a commitment to shareholder returns, with a payout ratio aligning with industry peers. The lack of explicit revenue growth data warrants caution, but the company’s diversified services may buffer against sector-specific headwinds.

Valuation And Market Expectations

With a market cap of ¥26.1 billion, the company trades at a P/E ratio of approximately 15.4x, reflecting modest investor expectations for a niche logistics player. The low beta suggests perceived stability, though limited growth prospects may cap valuation upside absent operational catalysts.

Strategic Advantages And Outlook

Chuo Warehouse’s strategic advantages lie in its diversified service offerings and established market presence. However, competition from larger logistics firms and economic sensitivity pose risks. The outlook remains neutral, hinging on Japan’s industrial activity and the company’s ability to optimize ancillary revenue streams.

Sources

Company description, financial data from disclosed filings (FY2024), market data from JPX.

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