WATCH Maruzen Showa Unyu Co., Ltd. (9068.T)
Industrials · Integrated Freight & Logistics · JPX · Japan
48
Final Score
-43.0%
Margin of Safety
52
Quality Score
¥7,440
Current Price
¥143.4B
Market Cap
Key Metrics
Pe Ratio
11.43
Forward Pe
12.58
Pb Ratio
0.99
Ev Ebitda
6.43
Roe
9.0%
Gross Margin
13.7%
Operating Margin
9.3%
Net Margin
8.3%
Dividend Yield
163.0%
Debt To Equity
17.37
Current Ratio
2.23
Beta
0.35
📈 Trend Charts
Revenue Trend
EPS Trend
Net Income Trend
Free Cash Flow Trend
Intrinsic Value Estimates
Low
¥4,162
Base
¥5,202
High
¥6,242
Pipeline Stage Details
Stage A — Hard Filters ✅
Pe Ratio
11.43
Eps Positive Years
4.00
Eps Lookback
4.00
Fcf Positive Years
4.00
Fcf Lookback
4.00
Debt To Equity
0.17
Current Ratio
2.23
Dilution Cagr
-0.02
Stage B — Quality Score: 52/100
Stage C — Cyclicality: MED
Normalized EPS
¥515.95
Stage F — Final Score Breakdown
| Component | Weighted Score |
|---|---|
| Valuation | 3.0 |
| Earnings Quality | 12.9 |
| Balance Sheet | 18.0 |
| Stability | 8.2 |
| Moat Proxies | 5.5 |
Top Drivers
- Reasonable P/E of 11.4x — below long-run market average (~15-17x), suggesting the stock is not overpriced.
- Fortress balance sheet: D/E of 0.17x (conservative) and current ratio of 2.23x — ample liquidity and low financial risk. Graham emphasis on capital preservation.
Top Risks
- Moderate cyclicality (Cyclical sector: Industrials) — earnings may fluctuate.
Financial History
| Year | Revenue | Gross Profit | Operating Income | Net Income | EPS |
|---|---|---|---|---|---|
| 2023 | ¥140.9B | ¥17.9B | ¥12.7B | ¥8.9B | ¥440.37 |
| 2024 | ¥140.2B | ¥18.4B | ¥13.2B | ¥9.7B | ¥481.19 |
| 2025 | ¥144.6B | ¥19.6B | ¥14.7B | ¥9.8B | ¥491.24 |
| 2026 | ¥148.6B | ¥20.6B | ¥15.5B | ¥12.7B | ¥651.01 |
Cash Flow History
| Year | Operating CF | CapEx | Free Cash Flow |
|---|---|---|---|
| 2022 | N/A | N/A | N/A |
| 2023 | ¥16.5B | ¥-6.1B | ¥10.4B |
| 2024 | ¥14.5B | ¥-6.1B | ¥8.4B |
| 2025 | ¥16.3B | ¥-9.6B | ¥6.7B |
| 2026 | ¥17.2B | ¥-6.9B | ¥10.2B |