investorscraft@gmail.com

Intrinsic ValueCalbee, Inc. (2229.T)

Previous Close¥3,016.00
Intrinsic Value
Upside potential
Previous Close
¥3,016.00

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

Calbee, Inc. is a leading player in the global packaged foods industry, specializing in snack production and distribution. The company operates across multiple geographies, including Japan, North America, Greater China, and Europe, with a diversified product portfolio that includes potato-based, flour-based, and corn-and-bean-based snacks, as well as cereals and granola. Its well-known brands, such as Potato Chips, Jagarico, and Kappa Ebisen, enjoy strong consumer recognition, particularly in Japan. Calbee’s revenue model is driven by both retail and e-commerce channels, ensuring broad market penetration. The company’s strategic focus on innovation and regional expansion has solidified its position as a key competitor in the consumer defensive sector. Calbee’s ability to adapt to local tastes while maintaining product quality has enabled it to capture market share in competitive environments. Its emphasis on health-conscious offerings, such as granola and baked snacks, aligns with evolving consumer preferences, further enhancing its market positioning.

Revenue Profitability And Efficiency

Calbee reported revenue of JPY 303.0 billion for FY 2024, with net income of JPY 19.9 billion, reflecting a net margin of approximately 6.6%. The company’s diluted EPS stood at JPY 159.22, indicating stable profitability. Operating cash flow was JPY 24.4 billion, though capital expenditures of JPY 30.6 billion suggest significant reinvestment in operations. These figures highlight Calbee’s ability to generate consistent earnings while funding growth initiatives.

Earnings Power And Capital Efficiency

Calbee’s earnings power is underscored by its ability to maintain profitability in a competitive market, with a focus on cost management and product innovation. The company’s capital efficiency is evident in its balanced approach to reinvestment, as seen in its capital expenditures relative to operating cash flow. This strategy supports long-term growth while preserving financial flexibility.

Balance Sheet And Financial Health

Calbee’s balance sheet remains robust, with JPY 37.7 billion in cash and equivalents and total debt of JPY 27.0 billion, indicating a healthy liquidity position. The company’s moderate leverage and strong cash reserves provide a solid foundation for future investments and operational needs, ensuring financial stability.

Growth Trends And Dividend Policy

Calbee has demonstrated steady growth, supported by its diversified product lineup and geographic expansion. The company’s dividend policy, with a dividend per share of JPY 58, reflects its commitment to returning value to shareholders while maintaining sufficient capital for growth. This balanced approach aligns with its long-term strategic objectives.

Valuation And Market Expectations

With a market capitalization of JPY 362.4 billion and a beta of -0.163, Calbee is perceived as a relatively stable investment within the consumer defensive sector. The company’s valuation reflects its consistent earnings and strong market position, with investors likely anticipating sustained performance driven by brand strength and operational efficiency.

Strategic Advantages And Outlook

Calbee’s strategic advantages include its strong brand portfolio, diversified revenue streams, and focus on health-conscious products. The company’s outlook remains positive, supported by its ability to adapt to market trends and expand its global footprint. Continued innovation and efficient capital allocation are expected to drive future growth.

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