investorscraft@gmail.com

Intrinsic ValueComo Co.,Ltd. (2224.T)

Previous Close¥3,630.00
Intrinsic Value
Upside potential
Previous Close
¥3,630.00

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

Como Co., Ltd. operates in Japan's packaged foods sector, specializing in the production and distribution of breads made with panettone seeds. The company has a diversified revenue model, selling through multiple channels including vending machines, supermarkets, convenience stores, and station shops, as well as via expressway services and mail-order sales. Additionally, Como offers ancillary services such as bread and confectionery storage, sorting, and delivery arrangement agency services, enhancing its value chain integration. Positioned in the consumer defensive sector, Como benefits from stable demand for staple food products, though it faces competition from larger food conglomerates and artisanal bakeries. Its niche focus on panettone-based products provides differentiation, while its multi-channel distribution strategy ensures broad market reach. The company’s long-standing presence since 1947 underscores its established reputation in Japan’s regional markets, though its scale remains modest compared to industry leaders.

Revenue Profitability And Efficiency

Como reported revenue of JPY 7.31 billion for FY 2024, with net income of JPY 42 million, reflecting thin margins in a competitive industry. Operating cash flow stood at JPY 720.6 million, indicating reasonable operational efficiency, though capital expenditures of JPY 325 million suggest ongoing investments in production or distribution infrastructure. The diluted EPS of JPY 12.09 highlights modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing only 0.6% of revenue. Operating cash flow covers capital expenditures, but the low net income margin suggests challenges in scaling profitability. The capital efficiency metrics are not disclosed, but the modest EPS implies limited returns on equity or invested capital.

Balance Sheet And Financial Health

Como’s balance sheet shows JPY 657.8 million in cash and equivalents against JPY 1.72 billion in total debt, indicating a leveraged position. The debt level is manageable given stable cash flows, but the limited cash buffer could constrain flexibility. The company’s financial health is adequate but not robust, with liquidity dependent on consistent operational performance.

Growth Trends And Dividend Policy

Growth trends are unclear due to sparse historical data, but the dividend payout of JPY 7 per share suggests a commitment to shareholder returns despite modest earnings. The dividend yield, if calculated, would depend on the current share price, but the policy indicates a balance between reinvestment and distribution.

Valuation And Market Expectations

With a market cap of JPY 10.79 billion, Como trades at a P/E multiple derived from its diluted EPS, likely reflecting its niche market position and limited growth prospects. The low beta of 0.031 suggests minimal correlation with broader market movements, typical for small-cap defensive stocks.

Strategic Advantages And Outlook

Como’s strategic advantages lie in its specialized product focus and multi-channel distribution, though its small scale limits economies of scale. The outlook depends on its ability to maintain niche demand and manage costs in a competitive, low-margin industry. Expansion opportunities may be limited without significant capital infusion or operational improvements.

Sources

Company description, financial data from disclosed filings (likely Japanese regulatory filings or investor materials), and market data from exchange sources.

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