investorscraft@gmail.com

Intrinsic ValueUtoc Corporation (9358.T)

Previous Close¥723.00
Intrinsic Value
Upside potential
Previous Close
¥723.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Utoc Corporation operates as a key player in Japan's integrated freight and logistics sector, specializing in port services, logistics, and plant engineering. The company generates revenue through ship loading and unloading services, terminal operations, and logistics solutions, including customs clearance and intermodal transportation. Its diversified operations extend to power plant construction and maintenance, serving thermal, nuclear, and wind energy sectors. As a subsidiary of Mitsui O.S.K. Lines, Utoc benefits from synergies within a larger maritime conglomerate, reinforcing its market position in Japan's industrial and logistics landscape. The company’s long-standing presence since 1890 underscores its entrenched role in critical infrastructure, though it faces competition from global logistics firms and domestic rivals. Its niche expertise in heavy cargo handling and plant engineering provides differentiation, but reliance on Japan's industrial activity exposes it to cyclical demand fluctuations.

Revenue Profitability And Efficiency

Utoc reported revenue of JPY 48.7 billion for FY2021, with net income of JPY 823 million, reflecting modest profitability in a capital-intensive industry. Diluted EPS stood at JPY 19.04, while operating cash flow was JPY 621 million, offset by capital expenditures of JPY -1.98 billion. The company’s cash position of JPY 4.01 billion suggests liquidity, but its low beta (0.21) indicates limited sensitivity to market volatility.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by thin margins, typical for logistics and infrastructure services. Net income represents a 1.7% margin on revenue, highlighting operational cost pressures. Capital efficiency is further strained by significant capex, though this supports long-term asset maintenance and service capacity in its terminal and plant engineering segments.

Balance Sheet And Financial Health

Utoc maintains a conservative balance sheet with JPY 4.01 billion in cash and equivalents against total debt of JPY 1.36 billion, indicating manageable leverage. Its debt-to-equity ratio appears low, but the capital-intensive nature of its operations necessitates ongoing investment, as seen in negative free cash flow after capex.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue stability tied to Japan’s industrial output. The company paid a dividend of JPY 96.5 per share, signaling a commitment to shareholder returns despite modest earnings. Dividend sustainability depends on maintaining cash flow amid cyclical demand and capex requirements.

Valuation And Market Expectations

The company’s valuation metrics are unavailable due to a lack of disclosed market capitalization. Its low beta suggests investors perceive it as a defensive play, but limited earnings growth may cap upside potential.

Strategic Advantages And Outlook

Utoc’s strategic advantages lie in its niche logistics expertise and affiliation with Mitsui O.S.K. Lines. However, its outlook is tied to Japan’s industrial activity and energy sector investments. Diversification into renewable energy plant services could offset risks, but execution and cost management remain critical.

Sources

Company description, financial data from disclosed FY2021 reports

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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