Subscribe

AZ-COM Maruwa Holdings Inc. (9090.T)

JPY842.00 -13.00 (-1.52%)
JP JPX Industrials Integrated Freight & Logistics
Address Asahi 7-1 342-0008
Yoshikawa, JP
CEO Masaru Wasami
IPO 2000-01-04
ISIN JP3879170003

Explore sections of this company profile

Description

Maruwa Unyu Kikan Co.,Ltd. offers a comprehensive array of logistics solutions. Its third-party logistics (3PL) capabilities are extensive, covering specialized cold chain management for perishable foods and medical pharmaceuticals, alongside ambient temperature storage and distribution services. Furthermore, the company manages industrial waste collection and transportation, provides secure document archiving, and operates diverse transport options such as dedicated trucking and container shipping. They also furnish expert logistics consulting. Established in 1970, the firm's main offices are located in Yoshikawa, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY842.00 -13.00 (-1.52%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
285.8K
Beta
0.00
Float Shares
48.63M
Free Float %
36.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.04% -7.88% -8.40% -14.61% -21.12% -18.53% -38.08% -60.19% -49.85% +134.97% +427.74%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
842.00
DCF (Unlevered) 3,127.89 +271.5%
DCF (Levered) 2,759.15 +227.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 -1
Hold 4 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.99
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Integrated Freight & Logistics: +6.5%
    +10.6% Q1'26: +9.6% (vs Q1'25)
  • EPS growth Integrated Freight & Logistics: +7.1%
    +4.0% Q1'26: -41.0% (vs Q1'25)
  • FCF margin FCF growth · Integrated Freight & Logistics: +60.0%
    +3.3% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Integrated Freight & Logistics: +6.9%
    +5.2% Q1'26: +3.1% (vs Q1'25)
  • ROIC Integrated Freight & Logistics: +6.4%
    +7.8% Q1'26: +4.9% (vs Q1'25)
  • Share dilution Integrated Freight & Logistics: +0.1%
    +0.5% Q1'26: +12.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Integrated Freight & Logistics: 0.95×
    3.27× Q1'26: 4.28× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (-0.02) × ERP
WACC = 69% × Ke + 31% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,970.76 Current price: 842.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
5 Rev. Ana.
5 EPS Ana.
Mar 2027
5 Rev. Ana.
5 EPS Ana.
Mar 2028
4 Rev. Ana.
4 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
60.36B
est: 59.70B (+1.1%)
67.18B
est: 67.75B (-0.8%)
74.36B
est: 74.50B (-0.2%)
85.59B
est: 85.30B (+0.3%)
98.35B
est: 97.65B (+0.7%)
112.11B
est: 111.52B (+0.5%)
133.00B
est: 130.14B (+2.2%)
177.83B
est: 169.84B (+4.7%)
198.55B
est: 200.71B (-1.1%)
208.37B
est: 208.72B (-0.2%)
230.60B
230.16B – 231.36B
+10.5% YoY
251.93B
247.64B – 256.13B
+9.2% YoY
269.68B
266.08B – 273.08B
+7.0% YoY
288.90B
284.53B – 293.11B
+7.1% YoY
308.20B
303.53B – 312.69B
+6.7% YoY
326.90B
321.95B – 331.66B
+6.1% YoY
EBITDA
5.05B
est: 4.93B (+2.5%)
5.51B
est: 5.59B (-1.5%)
5.80B
est: 6.15B (-5.7%)
6.95B
est: 7.04B (-1.3%)
8.69B
est: 8.06B (+7.9%)
9.65B
est: 9.20B (+4.9%)
10.37B
est: 10.74B (-3.4%)
13.87B
est: 14.01B (-1.0%)
16.79B
est: 15.30B (+9.7%)
14.34B
est: 15.91B (-9.9%)
17.58B
17.55B – 17.64B
+10.5% YoY
19.21B
18.88B – 19.53B
+9.2% YoY
20.56B
20.29B – 20.82B
+7.0% YoY
22.03B
21.69B – 22.35B
+7.1% YoY
23.50B
23.14B – 23.84B
+6.7% YoY
24.92B
24.55B – 25.29B
+6.1% YoY
EBIT
3.88B
est: 4.06B (-4.4%)
4.40B
est: 4.61B (-4.4%)
4.51B
est: 5.06B (-11.0%)
5.81B
est: 5.80B (+0.3%)
7.19B
est: 6.64B (+8.4%)
8.02B
est: 7.58B (+5.7%)
8.65B
est: 8.85B (-2.2%)
11.36B
est: 11.55B (-1.6%)
13.85B
est: 12.15B (+13.9%)
10.97B
est: 12.64B (-13.2%)
13.96B
13.94B – 14.01B
+10.5% YoY
15.26B
15.00B – 15.51B
+9.2% YoY
16.33B
16.11B – 16.54B
+7.0% YoY
17.49B
17.23B – 17.75B
+7.1% YoY
18.66B
18.38B – 18.93B
+6.7% YoY
19.80B
19.50B – 20.08B
+6.1% YoY
Net Income
2.58B
est: 1.82B (+42.0%)
3.08B
est: 1.05B (+193.9%)
3.04B
est: 1.08B (+182.2%)
3.90B
est: 1.52B (+157.2%)
4.82B
est: 5.39B (-10.6%)
5.54B
est: 6.54B (-15.4%)
6.13B
est: 7.07B (-13.4%)
7.78B
est: 8.23B (-5.5%)
9.12B
est: 8.97B (+1.7%)
7.28B
est: 8.27B (-11.9%)
7.77B
7.38B – 8.52B
-6.0% YoY
9.70B
9.42B – 9.98B
+24.8% YoY
10.71B
10.69B – 11.96B
+10.4% YoY
12.85B
12.60B – 13.10B
+19.9% YoY
14.00B
13.72B – 14.26B
+8.9% YoY
15.14B
14.84B – 15.42B
+8.2% YoY
SGA
3.24B
est: 2.81B (+15.1%)
3.15B
est: 3.19B (-1.5%)
3.26B
est: 3.51B (-7.2%)
3.79B
est: 4.02B (-5.6%)
4.57B
est: 4.60B (-0.6%)
5.35B
est: 5.25B (+1.8%)
5.76B
est: 6.13B (-6.0%)
8.34B
est: 8.00B (+4.2%)
9.45B
est: 9.32B (+1.4%)
10.44B
est: 9.69B (+7.8%)
10.71B
10.69B – 10.74B
+10.5% YoY
11.70B
11.50B – 11.89B
+9.2% YoY
12.52B
12.35B – 12.68B
+7.0% YoY
13.41B
13.21B – 13.61B
+7.1% YoY
14.31B
14.09B – 14.52B
+6.7% YoY
15.18B
14.95B – 15.40B
+6.1% YoY
EPS
20.12
est: 12.78 (+57.5%)
24.04
est: 7.37 (+226.1%)
23.79
est: 7.59 (+213.4%)
30.45
est: 10.67 (+185.4%)
37.58
est: 37.93 (-0.9%)
43.60
est: 46.02 (-5.2%)
48.72
est: 49.76 (-2.1%)
61.85
est: 59.18 (+4.5%)
70.88
est: 62.83 (+12.8%)
54.06
est: 57.90 (-6.6%)
55.02
51.65 – 59.69
-5.0% YoY
67.45
65.97 – 69.87
+22.6% YoY
78.18
74.84 – 83.75
+15.9% YoY
90.00
88.23 – 91.70
+15.1% YoY
98.00
96.07 – 99.86
+8.9% YoY
106.00
103.91 – 108.01
+8.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-05-08 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-05-07 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-05-01 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-30 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-28 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-27 A- 4/5 5/5 4/5 4/5 1/5 3/5 3/5
2026-04-24 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-04-23 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-04-22 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-04-21 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-04-20 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-04-17 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-04-16 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
3.51B
OE per share TTM
25.57
Owner's Yield
2.92%
Maintenance CapEx ratio
15.88%
Maint CapEx / Avg PPE
18.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 62 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.02% 115.2K 0.58%
2 iShares MSCI Japan Small-Cap ETF SCJ 0.02% 49.2K 0.50%
3 State Street SPDR S&P International Small Cap ETF GWX 0.01% 112.0K 0.40%
4 Schwab International Small-Cap Equity ETF SCHC 0.01% 565.4K 0.06%
5 iShares JPX-Nikkei 400 ETF JPXN 0.01% 13.9K 0.48%
6 iShares MSCI World Small-Cap ETF WSML 0.01% 64.3K 0.30%
7 iShares Currency Hedged MSCI EAFE Small-Cap ETF HSCZ 0.01% 18.3K 0.83%
8 iShares MSCI EAFE Small-Cap ETF SCZ 0.01% 1.10M 0.40%
9 Dimensional - International Small Cap ETF DFIS 0.01% 390.5K 0.39%
10 Invesco JPX-Nikkei 400 UCITS ETF N4US.L 0.01% 13.5K 0.19%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
2.36M
Shares Outstanding
134.68M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Masaru Wasami Chief Executive Officer, President & Representative Director 100M male
Hideo Hashimoto Executive Officer & GM of Human Resources male
Hiroshi Tanaka Executive Officer and GM of Finance & Accounting Department male
Katsunobu Motohashi Senior Managing Executive Officer, Head of Corporate Strategy Group & Director male
Masanao Kuzuno Senior Managing Executive Officer, Head of Business Management Group & Director male
Satoshi Totsuka Head of Public Relations & IR Department. male
Teruaki Yamamoto Executive Vice President & Director male
Tomoki Ogura Managing Executive Officer, Head of BCP Business Promotion Group & Director male
Akinori Iwasaki Managing Executive Officer, Head of Business Promotion Group & Director male
Tsutomu Fujita Senior Managing Executive Officer, Head of Corporate Strategy Group & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits