investorscraft@gmail.com

Intrinsic ValueFirst Baking Co., Ltd. (2215.T)

Previous Close¥612.00
Intrinsic Value
Upside potential
Previous Close
¥612.00

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

First Baking Co., Ltd. operates in Japan's packaged foods sector, specializing in bread and confectionery products. The company has established itself as a regional player with a vertically integrated model, controlling production from raw materials to distribution. Its core revenue stems from manufacturing and selling bakery goods, targeting both retail and wholesale channels. While it faces competition from larger domestic and international food conglomerates, First Baking maintains a niche presence through localized branding and consistent product quality. The company’s market position is reinforced by its long-standing history since 1947, though its scale remains modest compared to industry leaders. Consumer defensive dynamics provide stability, but growth is constrained by Japan’s mature bakery market and demographic challenges.

Revenue Profitability And Efficiency

First Baking reported revenue of ¥27.2 billion for FY2024, with net income of ¥2.1 billion, reflecting a robust net margin of approximately 7.6%. Operating cash flow stood at ¥952 million, though capital expenditures of ¥838 million indicate moderate reinvestment needs. The absence of dividends suggests a focus on retaining earnings for operational flexibility or growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥296.82 underscores its earnings capability relative to its share base. With minimal total debt of ¥32 million and a cash reserve of ¥3.96 billion, First Baking demonstrates strong capital efficiency and low leverage, though its modest operating cash flow may limit aggressive expansion.

Balance Sheet And Financial Health

First Baking’s balance sheet is notably healthy, with cash and equivalents exceeding total debt by a wide margin. This conservative financial structure provides resilience against market volatility. The negligible debt load and ample liquidity position the company to navigate economic downturns or invest opportunistically.

Growth Trends And Dividend Policy

Revenue growth appears stagnant, aligning with Japan’s saturated bakery market. The company has not distributed dividends, prioritizing internal capital allocation. Future growth may hinge on product innovation or operational efficiencies rather than market expansion, given demographic headwinds.

Valuation And Market Expectations

With a market cap of ¥3.7 billion and a beta of 0.36, First Baking is perceived as a low-volatility defensive stock. The lack of dividends and limited growth prospects likely temper investor enthusiasm, though its solid profitability and clean balance sheet offer downside protection.

Strategic Advantages And Outlook

First Baking’s strengths lie in its niche market focus and financial prudence. However, its outlook is cautious due to industry maturity and competitive pressures. Strategic initiatives could include premium product lines or operational streamlining to sustain margins in a challenging environment.

Sources

Company filings, market data

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