Data is not available at this time.
Yamato Holdings Co., Ltd. is a leading Japanese logistics and delivery services provider, operating primarily in Japan with a presence in North America and other international markets. The company’s core revenue model is built around its Delivery segment, which specializes in small parcel and door-to-door services, catering to both individual and corporate clients. Its BIZ-Logistics segment supports B2B supply-chain management, while the Home Convenience segment offers lifestyle support services, including moving and household deliveries. Yamato’s diversified portfolio also includes e-Business solutions, financial services, and vehicle maintenance through its Autoworks segment. The company holds a dominant position in Japan’s domestic parcel delivery market, competing with firms like Sagawa Express and Nippon Express. Its strong brand recognition, extensive logistics network, and integrated service offerings reinforce its competitive edge in a sector driven by e-commerce growth and last-mile delivery demand. Yamato’s strategic focus on technology and operational efficiency further enhances its market positioning, allowing it to adapt to evolving customer needs and industry trends.
Yamato Holdings reported revenue of JPY 1.76 trillion for FY 2024, reflecting its scale in the logistics sector. Net income stood at JPY 37.6 billion, with diluted EPS of JPY 107.23, indicating moderate profitability. Operating cash flow was JPY 64.3 billion, while capital expenditures totaled JPY 31.96 billion, suggesting disciplined reinvestment in logistics infrastructure and technology.
The company’s earnings power is supported by its diversified service segments, with the Delivery and BIZ-Logistics divisions driving core profitability. Operating cash flow coverage of capital expenditures demonstrates efficient capital allocation, though net margins remain modest due to competitive pressures and operational costs inherent in the logistics industry.
Yamato maintains a solid balance sheet with JPY 195.06 billion in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt of JPY 92.53 billion is manageable relative to its cash position and market capitalization, indicating a low-risk financial structure. The company’s conservative leverage aligns with its stable business model.
Growth is underpinned by e-commerce expansion and demand for logistics services, though competitive intensity may limit margin expansion. Yamato’s dividend policy reflects stability, with a dividend per share of JPY 46, offering a modest yield. Shareholder returns are balanced against reinvestment needs to sustain market leadership.
With a market capitalization of JPY 643.9 billion and a beta of 0.29, Yamato is viewed as a low-volatility defensive play in the industrials sector. Valuation multiples suggest moderate expectations, with investors pricing in steady but not explosive growth, given the mature nature of its core markets.
Yamato’s strategic advantages include its entrenched logistics network, brand strength, and diversified service offerings. The outlook remains stable, supported by Japan’s logistics demand, though international expansion and technological adoption will be critical for long-term growth. Operational efficiency and cost management will remain key focus areas.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |