investorscraft@gmail.com

Intrinsic ValueAzuma Shipping Co., Ltd. (9380.T)

Previous Close¥416.00
Intrinsic Value
Upside potential
Previous Close
¥416.00

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

Azuma Shipping Co., Ltd. operates as a diversified logistics and maritime transportation company with a strong presence in Japan and select international markets. Its core revenue streams stem from coastal and international shipping services, complemented by a suite of ancillary offerings such as truck transportation, warehousing, and customs clearance. The company also engages in real estate leasing and agricultural production, adding further diversification. Positioned in the competitive marine shipping sector, Azuma Shipping differentiates itself through integrated logistics solutions, including specialized services like project cargo handling and environmental solutions. Its long-standing history since 1917 underscores its entrenched market position, though it faces stiff competition from global and regional players. The company’s ability to leverage its multimodal transport network—spanning ocean, land, and air—provides a competitive edge in serving complex supply chain needs. However, its market share remains modest compared to industry giants, reflecting its niche focus on Japan-centric logistics and regional maritime routes.

Revenue Profitability And Efficiency

Azuma Shipping reported revenue of ¥39.7 billion for FY 2024, with net income of ¥317 million, reflecting thin margins characteristic of the capital-intensive shipping industry. Operating cash flow stood at ¥824.8 million, though significant capital expenditures (¥2.8 billion) indicate ongoing investments in fleet and infrastructure. The company’s asset-heavy model demands efficient utilization to sustain profitability amid volatile freight rates and fuel costs.

Earnings Power And Capital Efficiency

Diluted EPS of ¥11.36 suggests modest earnings power, constrained by industry cyclicality and operational leverage. The company’s capital efficiency is tempered by high fixed costs, though its diversified revenue base—spanning logistics, real estate, and agriculture—provides some resilience. Debt levels (¥8.9 billion) relative to cash (¥6.1 billion) indicate manageable but notable leverage.

Balance Sheet And Financial Health

Azuma Shipping maintains a balanced but leveraged financial position, with total debt of ¥8.9 billion against cash and equivalents of ¥6.1 billion. Its liquidity appears adequate, supported by steady operating cash flow, though capex commitments may pressure near-term flexibility. The company’s beta of 0.31 suggests lower volatility relative to the broader market, aligning with its stable but low-growth profile.

Growth Trends And Dividend Policy

Growth prospects are muted, with the company prioritizing stability over expansion. A dividend of ¥7 per share reflects a commitment to shareholder returns, though payout ratios remain conservative. The lack of explicit guidance on growth initiatives suggests a focus on maintaining existing operations rather than aggressive scaling.

Valuation And Market Expectations

At a market cap of ¥8.9 billion, the company trades at a modest multiple, reflecting its niche position and cyclical risks. Investors likely price in limited upside, given industry headwinds and Azuma’s regional focus. The low beta implies expectations of steady but unspectacular performance.

Strategic Advantages And Outlook

Azuma Shipping’s strengths lie in its integrated logistics network and long-term customer relationships, though its outlook is tempered by industry-wide challenges like fuel cost volatility and competitive pricing. Strategic diversification into real estate and agriculture provides ancillary buffers, but the core shipping business remains the primary driver. Near-term performance will hinge on operational efficiency and cost management.

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