investorscraft@gmail.com

Intrinsic ValueSanritsu Corporation (9366.T)

Previous Close¥910.00
Intrinsic Value
Upside potential
Previous Close
¥910.00

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

Sanritsu Corporation operates in the integrated freight and logistics sector, specializing in packaging solutions and transportation services. The company provides a diversified portfolio, including steel, wooden, and reinforced cardboard packaging, alongside truck transportation, warehousing, and cargo handling. Its international presence and bonded clearance services enhance its competitive edge in cross-border logistics. Positioned as a niche player, Sanritsu serves industries requiring robust packaging and efficient supply chain solutions, leveraging decades of expertise since its 1948 founding. The company’s hybrid model—combining manufacturing with logistics—differentiates it from pure-play competitors. While Japan remains its core market, its international operations contribute to revenue diversification. Sanritsu’s focus on durable packaging and integrated services aligns with demand from heavy industries and exporters, though it faces competition from larger global logistics firms. Its market position is reinforced by longstanding client relationships and operational specialization in complex cargo handling.

Revenue Profitability And Efficiency

Sanritsu reported revenue of JPY 19.4 billion for FY 2024, with net income of JPY 572.7 million, reflecting a modest net margin of approximately 3%. Operating cash flow stood at JPY 1.1 billion, though capital expenditures of JPY 882 million indicate ongoing investments. The company’s efficiency metrics suggest stable but not exceptional operational performance, typical for mid-sized logistics firms in competitive markets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 100.76 underscores its ability to generate earnings despite thin margins. Capital efficiency appears constrained, with significant debt (JPY 6.6 billion) relative to cash reserves (JPY 2.2 billion). However, its beta of 0.348 indicates lower volatility, suggesting steady but unspectacular earnings power aligned with its industrial niche.

Balance Sheet And Financial Health

Sanritsu’s balance sheet shows JPY 2.2 billion in cash against JPY 6.6 billion in total debt, signaling moderate leverage. The debt load may pressure liquidity, though operating cash flow coverage provides some buffer. The company’s financial health is manageable but could benefit from deleveraging or improved working capital management to enhance flexibility.

Growth Trends And Dividend Policy

Growth trends appear muted, with no explicit revenue or profit expansion highlighted. The dividend payout of JPY 31 per share reflects a conservative but stable return policy, likely appealing to income-focused investors. Future growth may hinge on international expansion or efficiency gains, though the company’s small scale limits near-term scalability.

Valuation And Market Expectations

With a market cap of JPY 4.4 billion, Sanritsu trades at a P/E ratio around 7.7x, suggesting undervaluation relative to sector peers. The low beta implies market expectations of limited volatility, aligning with its steady but slow-growth profile. Investors likely view it as a defensive play within industrials.

Strategic Advantages And Outlook

Sanritsu’s strategic advantages lie in its integrated packaging-logistics model and niche expertise. However, its outlook is tempered by debt levels and modest margins. Opportunities in specialized export logistics could drive incremental growth, but execution risks and competition remain key challenges. The company’s longevity and stable cash flows provide a foundation, though transformative upside appears limited.

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