investorscraft@gmail.com

Intrinsic ValueYamato Holdings Co., Ltd. (9064.T)

Previous Close¥2,020.50
Intrinsic Value
Upside potential
Previous Close
¥2,020.50

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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