investorscraft@gmail.com

Intrinsic ValueKintetsu World Express, Inc. (9375.T)

Previous Close¥4,170.00
Intrinsic Value
Upside potential
Previous Close
¥4,170.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kintetsu World Express, Inc. operates as a global logistics and freight forwarding company, specializing in air and sea freight services, customs brokerage, and contract logistics. The company serves diverse industries, including automotive, retail, and manufacturing, through a comprehensive suite of services such as precision machinery installation, vendor-managed inventory, and cross-dock operations. Its subsidiary status under Kintetsu Group Holdings provides strategic synergies, enhancing its competitive positioning in Japan and key international markets like the Americas, Europe, and Southeast Asia. Kintetsu World Express distinguishes itself with value-added services like art transportation and hand-carry solutions, catering to niche demands. The firm’s integrated approach—combining freight forwarding with logistics consulting and temporary staffing—strengthens its resilience against sector volatility. Despite intense competition from global players, its regional expertise and diversified service portfolio underpin a stable market presence.

Revenue Profitability And Efficiency

In FY2022, Kintetsu World Express reported revenue of JPY 980.4 billion, with net income of JPY 45.6 billion, reflecting a net margin of approximately 4.6%. Operating cash flow stood at JPY 30.0 billion, though capital expenditures of JPY 5.6 billion indicate moderate reinvestment. The diluted EPS of JPY 633.64 underscores steady earnings generation relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified logistics services, with a focus on high-margin segments like contract logistics and customs brokerage. Capital efficiency appears balanced, with operating cash flow covering capex by a factor of 5.4x, suggesting prudent allocation without overextension.

Balance Sheet And Financial Health

Kintetsu World Express maintains a solid liquidity position, with JPY 108.1 billion in cash and equivalents against total debt of JPY 166.5 billion. The debt level, while significant, is manageable given its cash reserves and operating cash flow, indicating moderate leverage within the capital-intensive logistics sector.

Growth Trends And Dividend Policy

The company’s growth is tied to global trade dynamics, with its international footprint providing exposure to emerging markets. A dividend of JPY 394 per share signals a commitment to shareholder returns, though payout ratios remain conservative to preserve flexibility for operational needs.

Valuation And Market Expectations

With a beta of 0.68, the stock exhibits lower volatility than the broader market, likely reflecting its stable logistics niche. Market expectations appear tempered, aligning with sector-wide challenges like fuel costs and supply chain disruptions, though its diversified services mitigate some risks.

Strategic Advantages And Outlook

Kintetsu World Express benefits from its parent company’s infrastructure and regional expertise, enabling cost synergies and cross-selling opportunities. Near-term headwinds include inflationary pressures, but its niche services and asset-light model position it for resilient long-term performance.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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