investorscraft@gmail.com

Intrinsic ValueTradia Corporation (9365.T)

Previous Close¥1,599.00
Intrinsic Value
Upside potential
Previous Close
¥1,599.00

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

Tradia Corporation is a Japan-based logistics firm specializing in harbor transport and international freight forwarding, serving key trade routes across Asia and beyond. The company’s core revenue model hinges on end-to-end logistics solutions, including cargo handling, customs clearance, warehousing, and multimodal transport coordination. Its services cater to exporters and importers, leveraging Japan’s strategic trade links with China, India, and other Asian economies. Tradia operates in the competitive marine shipping sector, where efficiency and reliability are critical differentiators. The firm’s ownership of warehouses and distribution centers provides an asset-backed advantage, enabling integrated supply chain management. While regional competitors focus on niche segments, Tradia’s diversified service portfolio positions it as a mid-sized player with steady demand from cross-border trade. Its historical roots as Dainichi Tsuun underscore decades of industry expertise, though scale limitations compared to global giants like Nippon Express necessitate a focus on operational agility and cost discipline.

Revenue Profitability And Efficiency

Tradia reported revenue of ¥15.0 billion for FY2024, with net income of ¥326.7 million, reflecting thin margins typical of asset-heavy logistics operators. Operating cash flow of ¥264.2 million suggests moderate liquidity generation, though capital expenditures of ¥68.4 million indicate restrained reinvestment. The diluted EPS of ¥222.53 underscores modest earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by high operational costs inherent to logistics, with net income representing just 2.2% of revenue. Capital efficiency appears middling, as evidenced by the modest operating cash flow relative to total debt of ¥3.9 billion. The negative beta (-0.023) implies low correlation to broader market movements, likely due to the defensive nature of its trade-linked services.

Balance Sheet And Financial Health

Tradia’s balance sheet shows ¥1.3 billion in cash against ¥3.9 billion in total debt, indicating leveraged but manageable liquidity. The debt load is typical for logistics firms with owned infrastructure, though interest coverage remains a monitorable metric. The absence of aggressive leverage suggests a conservative financial posture.

Growth Trends And Dividend Policy

Growth is likely tied to regional trade volumes, with limited near-term catalysts beyond organic demand. A dividend of ¥50 per share reflects a commitment to shareholder returns, though yield is modest given the stock’s price. The company’s focus on Asian trade routes aligns with long-term supply chain shifts but exposes it to geopolitical and economic cyclicality.

Valuation And Market Expectations

At a market cap of ¥1.8 billion, Tradia trades at a P/E of ~5.6x (based on diluted EPS), suggesting muted growth expectations. The valuation discounts operational risks in the fragmented logistics sector, with investors likely prioritizing stability over expansion potential.

Strategic Advantages And Outlook

Tradia’s asset-light and asset-heavy hybrid model provides flexibility, but scalability is limited by regional competition. Its outlook hinges on sustaining cost discipline and leveraging Japan’s trade partnerships. Macroeconomic headwinds, such as fluctuating fuel costs and trade tensions, could pressure margins, though its niche expertise offers resilience.

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