investorscraft@gmail.com

Intrinsic ValueMEGMILK SNOW BRAND Co.,Ltd. (2270.T)

Previous Close¥3,355.00
Intrinsic Value
Upside potential
Previous Close
¥3,355.00

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

MEGMILK SNOW BRAND Co., Ltd. operates as a leading dairy and food products manufacturer in Japan, with a diversified portfolio spanning milk, cheese, butter, yogurt, beverages, and functional foods. The company serves both retail and industrial markets, leveraging its long-standing brand reputation and extensive distribution network. Its product mix includes everyday staples like milk and yogurt, alongside higher-margin segments such as infant formula and functional nutrition, catering to health-conscious consumers. MEGMILK SNOW BRAND maintains a strong domestic presence while expanding internationally, particularly in Asian markets where demand for dairy and nutritional products is growing. The company benefits from vertical integration, controlling aspects of production from raw milk sourcing to finished goods, which enhances quality control and cost efficiency. Competitive pressures exist from both local rivals and global dairy giants, but its established brand loyalty and innovation in value-added products help sustain its market position. The company also engages in ancillary businesses like feed production and landscaping, providing additional revenue streams.

Revenue Profitability And Efficiency

In FY 2024, MEGMILK SNOW BRAND reported revenue of JPY 605.4 billion, with net income of JPY 19.4 billion, reflecting a net margin of approximately 3.2%. Operating cash flow stood at JPY 30.5 billion, indicating solid cash generation despite capital expenditures of JPY 18.6 billion. The company’s ability to maintain profitability in a competitive and cost-sensitive industry underscores its operational efficiency and pricing power.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 287.66 demonstrates its earnings capability, supported by a balanced product mix and cost management. Capital expenditures, though significant, are directed toward maintaining production capacity and innovation, which should sustain long-term earnings growth. The moderate beta of 0.041 suggests lower volatility relative to the market, appealing to conservative investors.

Balance Sheet And Financial Health

MEGMILK SNOW BRAND’s balance sheet shows JPY 29.0 billion in cash and equivalents against total debt of JPY 58.9 billion, indicating manageable leverage. The company’s liquidity position appears stable, with operating cash flow covering a substantial portion of its debt obligations. Its financial health is further supported by consistent profitability and a disciplined approach to capital allocation.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by demand for dairy and functional foods. The company pays a dividend of JPY 20 per share, reflecting a conservative but sustainable payout policy. Future growth may hinge on international expansion and product innovation, particularly in high-margin segments like infant nutrition and health-focused offerings.

Valuation And Market Expectations

With a market capitalization of JPY 185.3 billion, the company trades at a P/E ratio reflective of its stable but modest growth prospects. Investors likely value its defensive positioning in the consumer staples sector, balanced by expectations for gradual margin improvement and overseas market penetration.

Strategic Advantages And Outlook

MEGMILK SNOW BRAND’s key strengths include its strong brand equity, diversified product portfolio, and integrated supply chain. Challenges include rising input costs and competitive pressures. The outlook remains cautiously optimistic, with growth opportunities in functional foods and Asian markets offsetting domestic saturation risks. Strategic investments in R&D and sustainability could further enhance its competitive edge.

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