investorscraft@gmail.com

Intrinsic Valuee-LogiT co.,ltd. (9327.T)

Previous Close¥225.00
Intrinsic Value
Upside potential
Previous Close
¥225.00

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

e-LogiT co.,ltd. operates in Japan's integrated freight and logistics sector, specializing in logistics agency services. The company provides a diversified suite of offerings, including logistics outsourcing, consulting, system construction support, and corporate training. Its clientele spans general businesses, logistics operators, and logistics-related enterprises, positioning it as a niche player in Japan's highly competitive logistics market. Unlike large-scale logistics providers, e-LogiT focuses on tailored solutions, leveraging its expertise to address inefficiencies in supply chain management. The company's consulting and training services differentiate it from traditional logistics firms, adding a layer of value-added support. However, its market share remains modest compared to industry leaders, reflecting its specialized but limited scale. The Japanese logistics industry is characterized by fragmentation and high operational costs, creating both challenges and opportunities for agile players like e-LogiT. The company’s ability to adapt to digital transformation and evolving client needs will be critical for sustaining its competitive edge.

Revenue Profitability And Efficiency

In FY 2024, e-LogiT reported revenue of ¥13.12 billion but recorded a net loss of ¥2.47 billion, with diluted EPS at -¥687.33. Operating cash flow was negative at ¥1.24 billion, while capital expenditures were modest at ¥67 million. These figures indicate significant profitability challenges, likely driven by operational inefficiencies or competitive pressures in Japan's logistics sector.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow highlight weak earnings power in the current fiscal year. The capital expenditure ratio suggests limited reinvestment, possibly due to financial constraints or strategic caution. The lack of positive cash generation raises concerns about capital efficiency and the sustainability of its business model without restructuring or external financing.

Balance Sheet And Financial Health

e-LogiT’s balance sheet shows ¥359 million in cash and equivalents against ¥1.98 billion in total debt, indicating a leveraged position. The negative operating cash flow exacerbates liquidity risks, potentially limiting the company’s ability to service debt or fund growth initiatives without additional capital infusion or refinancing.

Growth Trends And Dividend Policy

The company reported no dividends, reflecting its financial strain and prioritization of liquidity preservation. Growth trends appear subdued, given the revenue-to-loss ratio, suggesting that near-term expansion may require operational restructuring or cost optimization to restore profitability.

Valuation And Market Expectations

With a market cap of ¥2.14 billion and a beta of 0.391, e-LogiT is perceived as a low-volatility but high-risk investment due to its negative earnings. The market likely prices in skepticism about its turnaround potential, given the lack of profitability and cash flow challenges.

Strategic Advantages And Outlook

e-LogiT’s niche focus on logistics consulting and training provides differentiation, but its financial health remains a critical concern. The outlook hinges on its ability to streamline operations, reduce losses, and capitalize on Japan’s evolving logistics demands. Success will depend on strategic cost management and potential partnerships to enhance scale and efficiency.

Sources

Company filings, market data

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