investorscraft@gmail.com

Intrinsic ValueFujiya Co., Ltd. (2211.T)

Previous Close¥2,559.00
Intrinsic Value
Upside potential
Previous Close
¥2,559.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fujiya Co., Ltd. is a well-established Japanese confectionery and beverage producer with a diversified portfolio of iconic brands such as Peko Sweets, Look chocolates, and Country Ma'am cookies. The company operates across multiple segments, including wholesale distribution, retail cake stores, and licensed merchandise through its online Family Town shop. As a subsidiary of Yamazaki Baking Co., Ltd., Fujiya benefits from synergies in production and distribution while maintaining its distinct brand identity. The company’s market position is reinforced by its long-standing heritage, recognizable character branding (Peko-chan), and a mix of traditional and modern product offerings. Fujiya competes in Japan’s highly competitive confectionery sector, where differentiation through nostalgia, quality, and innovation is critical. Its dual focus on mass-market affordability and premium cake store offerings allows it to capture a broad consumer base. The company’s licensing operations and restaurant management further diversify revenue streams, though its core strength remains in packaged sweets and beverages.

Revenue Profitability And Efficiency

Fujiya reported revenue of JPY 109.98 billion for FY 2024, with net income of JPY 1.67 billion, reflecting modest profitability in a competitive market. Operating cash flow stood at JPY 4.26 billion, though capital expenditures (JPY -6.68 billion) suggest ongoing investments in production or retail expansion. The company’s efficiency metrics indicate stable but not exceptional margins, typical for the confectionery industry.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 64.87 underscores Fujiya’s ability to generate earnings despite sector pressures. The company’s capital efficiency is balanced, with reinvestment in capex offsetting cash flow generation. Its licensing and online merchandise operations likely contribute higher-margin revenue, though the core business remains volume-driven.

Balance Sheet And Financial Health

Fujiya maintains a solid balance sheet with JPY 8.37 billion in cash and equivalents against JPY 4.72 billion in total debt, indicating low leverage. The conservative financial structure aligns with its stable, defensive sector, providing flexibility for strategic initiatives or dividend stability.

Growth Trends And Dividend Policy

Growth appears steady rather than explosive, with the company relying on brand loyalty and incremental product innovation. A dividend of JPY 30 per share reflects a shareholder-friendly policy, though payout ratios remain sustainable given the company’s earnings and cash position.

Valuation And Market Expectations

With a market cap of JPY 61.04 billion and a beta of 0.33, Fujiya is viewed as a low-volatility defensive stock. Valuation multiples likely reflect modest growth expectations, with investors prioritizing stability over high returns.

Strategic Advantages And Outlook

Fujiya’s strategic advantages include its strong brand equity, diversified revenue streams, and parental support from Yamazaki Baking. The outlook remains stable, with potential growth from e-commerce expansion and premium product lines, though macroeconomic pressures on consumer spending pose risks.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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