investorscraft@gmail.com

Intrinsic ValueBourbon Corporation (2208.T)

Previous Close¥2,720.00
Intrinsic Value
Upside potential
Previous Close
¥2,720.00

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

Bourbon Corporation operates as a diversified food and beverage manufacturer, specializing in confectionery, snacks, and beverages. The company’s product portfolio includes cookies, chocolates, chewing gum, mineral water, coffee, and instant ramen, catering to both domestic and international markets. Its revenue model is driven by direct sales through vending machines and mail orders, leveraging Japan’s strong convenience culture and demand for packaged foods. Bourbon holds a stable position in Japan’s competitive consumer defensive sector, where brand loyalty and product quality are critical. The company’s long-standing presence since 1924 underscores its resilience, though it faces pressure from larger multinational competitors and shifting consumer preferences toward healthier options. Its niche in traditional Japanese snacks and confectionery provides differentiation, but growth depends on innovation and potential overseas expansion.

Revenue Profitability And Efficiency

Bourbon reported revenue of JPY 113.5 billion for FY2025, with net income of JPY 5.6 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 6.5 billion, though capital expenditures of JPY 6.8 billion indicate reinvestment needs. The company’s efficiency metrics suggest disciplined cost management, typical for mature consumer defensive firms.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 231.16 highlights Bourbon’s earnings consistency, supported by its diversified product mix. The company’s capital efficiency is balanced, with moderate debt (JPY 3.7 billion) and healthy cash reserves (JPY 17.4 billion), enabling flexibility for strategic initiatives or shareholder returns.

Balance Sheet And Financial Health

Bourbon maintains a conservative balance sheet, with total debt of JPY 3.7 billion against cash and equivalents of JPY 17.4 billion, indicating strong liquidity. The low debt-to-equity ratio underscores financial stability, though the sector’s low-growth nature limits leverage opportunities.

Growth Trends And Dividend Policy

Growth trends appear muted, typical for Japan’s mature food sector. The company’s dividend payout (JPY 27 per share) signals a commitment to shareholder returns, though yield remains modest. Future growth may hinge on product innovation or geographic diversification.

Valuation And Market Expectations

With a market cap of JPY 63.8 billion and a beta of 0.155, Bourbon is viewed as a low-volatility defensive stock. Valuation multiples likely reflect its steady but slow-growth profile, aligning with sector peers.

Strategic Advantages And Outlook

Bourbon’s strengths include its established brand and diversified offerings, but challenges include competition and demographic shifts. The outlook remains stable, with potential upside from operational efficiencies or niche market expansion.

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