investorscraft@gmail.com

Intrinsic ValueKanro Inc. (2216.T)

Previous Close¥1,611.00
Intrinsic Value
Upside potential
Previous Close
¥1,611.00

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

Kanro Inc. operates in the Japanese confectionery and food products industry, specializing in throat drops, candies, gummies, and ingredient-driven snacks. The company leverages a diversified brand portfolio, including Kanro candy, Pure Gummy, and Kin no Milk, to cater to both functional and indulgent consumer needs. Its products target health-conscious consumers with offerings like throat lozenges and vitamin-enriched gummies, while also maintaining a strong presence in traditional sweets. Kanro’s market position is reinforced by its long-standing heritage since 1950, operational expertise, and distribution reach across Japan. The company competes in a mature but stable sector, where brand loyalty and product innovation are critical. While facing competition from larger global confectioners, Kanro differentiates itself through localized flavors, functional benefits, and a focus on quality ingredients. Its ability to balance nostalgic offerings with modern health trends supports steady demand in the consumer defensive sector.

Revenue Profitability And Efficiency

Kanro reported revenue of JPY 31.8 billion for FY 2024, with net income of JPY 3.3 billion, reflecting a net margin of approximately 10.3%. The company’s operating cash flow stood at JPY 4.4 billion, indicating strong cash generation relative to earnings. Capital expenditures of JPY 2.4 billion suggest ongoing investments in production capabilities, though free cash flow remains positive, supporting financial flexibility.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 232.56 underscores Kanro’s earnings power, supported by efficient operations and a focused product mix. The company’s minimal total debt of JPY 120 million highlights a conservative capital structure, allowing for high returns on equity without significant leverage. Operating cash flow coverage of capital expenditures and dividends further demonstrates disciplined capital allocation.

Balance Sheet And Financial Health

Kanro maintains a robust balance sheet with JPY 4.98 billion in cash and equivalents, providing ample liquidity. With negligible debt (JPY 120 million), the company’s financial health is strong, backed by a debt-free profile and consistent cash generation. This positions Kanro favorably to navigate economic fluctuations and invest in growth initiatives without overleveraging.

Growth Trends And Dividend Policy

Kanro’s growth is steady rather than explosive, typical of a mature confectionery market. The company’s dividend per share of JPY 93 reflects a shareholder-friendly policy, supported by stable cash flows. While revenue growth may be modest, profitability and dividend sustainability are key strengths, appealing to income-focused investors in the consumer defensive space.

Valuation And Market Expectations

With a market cap of JPY 52 billion, Kanro trades at a P/E multiple of approximately 16x, in line with peers in the Japanese confectionery sector. The negative beta (-0.092) suggests low correlation to broader market movements, reinforcing its defensive characteristics. Investors likely value the company for its stability, profitability, and consistent dividend payouts.

Strategic Advantages And Outlook

Kanro’s strategic advantages lie in its brand legacy, product diversification, and focus on functional confectionery. The outlook remains stable, with opportunities in health-oriented snacks offsetting slower growth in traditional segments. Risks include input cost inflation and competitive pressures, but the company’s strong balance sheet and niche positioning provide resilience.

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