investorscraft@gmail.com

Intrinsic ValueSojitz Corporation (2768.T)

Previous Close¥5,628.00
Intrinsic Value
Upside potential
Previous Close
¥5,628.00

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

Sojitz Corporation is a diversified Japanese trading company operating across seven core segments, including Automotive, Aerospace & Transportation, Infrastructure & Healthcare, and Chemicals. The company leverages its global network to facilitate trade, investment, and project development, serving industries from agribusiness to premium automotive retail. Its business model combines traditional trading with strategic equity investments, enabling long-term partnerships in emerging markets and stable sectors. Sojitz differentiates itself through integrated supply chain solutions, risk management in volatile commodity markets, and niche expertise in sectors like aircraft leasing and urban infrastructure. With a presence in over 50 countries, the firm balances mature market stability with growth opportunities in Southeast Asia and Africa. Its multi-segment approach mitigates cyclical risks while capitalizing on cross-industry synergies, particularly in energy transition materials and food security solutions. The company maintains mid-tier positioning among Japanese sogo shosha, competing with larger peers through specialized ventures like marine products processing and nuclear equipment services.

Revenue Profitability And Efficiency

Sojitz reported JPY 2.41 trillion in revenue for FY2024, with net income of JPY 100.8 billion, reflecting a 4.2% net margin. Operating cash flow stood at JPY 112.2 billion against JPY 27.1 billion in capital expenditures, indicating disciplined reinvestment. The automotive and infrastructure segments likely drove profitability, though exact segment breakdowns are unavailable. Trading companies typically operate with thin margins, making capital allocation efficiency critical.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 450.97 demonstrates moderate earnings power relative to its JPY 736 billion market cap. The company's asset-light trading model avoids heavy industrial capex, but its JPY 1.01 trillion debt load suggests leveraged returns. Equity-method investments in joint ventures contribute to earnings while limiting balance sheet risk, a common sogo shosha strategy.

Balance Sheet And Financial Health

With JPY 196.3 billion in cash against JPY 1.01 trillion total debt, Sojitz maintains adequate liquidity but elevated leverage. The debt/equity ratio isn't specified, but trading companies typically carry higher debt for trade financing. A beta of 0.41 reflects lower volatility than broader markets, likely due to diversified operations.

Growth Trends And Dividend Policy

The JPY 150/share dividend implies a 2.0% yield at current prices, aligning with Japanese conglomerate norms. Growth prospects hinge on infrastructure projects in emerging markets and decarbonization initiatives, though trading houses face margin pressure from commodity volatility. Shareholder returns may prioritize stability over aggressive growth.

Valuation And Market Expectations

At 7.3x P/E (based on JPY 450.97 EPS), the valuation reflects moderate growth expectations and trading company discount. The market likely prices in geopolitical risks to global trade flows and Japan's economic stagnation, offset by Sojitz's niche positions in aerospace and healthcare infrastructure.

Strategic Advantages And Outlook

Sojitz's key advantages include its diversified portfolio acting as an economic shock absorber and deep sector expertise in transitional industries like recycling and agribusiness. Near-term challenges include navigating energy market dislocations, while long-term opportunities exist in ASEAN infrastructure development and specialty chemicals. The outlook remains cautiously positive given its risk-managed growth approach.

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