investorscraft@gmail.com

Intrinsic ValuePrima Meat Packers, Ltd. (2281.T)

Previous Close¥2,762.00
Intrinsic Value
Upside potential
Previous Close
¥2,762.00

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

Prima Meat Packers, Ltd. operates as a key player in Japan's food distribution sector, specializing in processed and fresh meat products. The company's diversified operations span two core segments: Processed Foods and Fresh Meat, supported by ancillary activities such as live hog operations, slaughtering, and food inspection. Its product portfolio includes hams, sausages, and convenience store-ready items, catering to both retail and wholesale markets. Prima Meat Packers leverages vertical integration to maintain quality control and cost efficiency, positioning itself as a reliable supplier in Japan's competitive meat industry. The company also engages in scientific instrument development and staffing services, further diversifying its revenue streams. With a history dating back to 1931, Prima Meat Packers has established strong brand recognition and supply chain resilience, enabling it to navigate fluctuating commodity prices and regulatory demands. Its market position is reinforced by a commitment to food safety and environmental sustainability, aligning with Japan's stringent industry standards.

Revenue Profitability And Efficiency

Prima Meat Packers reported revenue of ¥448.4 billion for FY 2024, with net income of ¥7.5 billion, reflecting a net margin of approximately 1.7%. Operating cash flow stood at ¥22.5 billion, while capital expenditures totaled ¥18.4 billion, indicating disciplined reinvestment. The company's diluted EPS of ¥149.03 underscores its ability to generate earnings despite thin margins typical of the food distribution sector.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its diversified operations and vertical integration, which help mitigate raw material cost volatility. With a beta of 0.223, Prima Meat Packers exhibits lower market sensitivity, suggesting stable cash flows. Capital efficiency is evident in its ability to maintain positive operating cash flow while funding significant capex, though net income margins remain modest.

Balance Sheet And Financial Health

Prima Meat Packers holds ¥13.3 billion in cash and equivalents against ¥21.7 billion in total debt, reflecting a manageable leverage position. The balance sheet appears stable, with sufficient liquidity to cover short-term obligations. The company's focus on operational cash flow generation supports its ability to service debt and fund growth initiatives.

Growth Trends And Dividend Policy

Growth trends are tempered by the mature nature of Japan's meat market, though the company benefits from steady demand for processed foods. Prima Meat Packers pays a dividend of ¥80 per share, signaling a commitment to shareholder returns. Future growth may hinge on product innovation and efficiency improvements rather than market expansion.

Valuation And Market Expectations

With a market capitalization of ¥113 billion, the company trades at a P/E ratio of approximately 15.1x, in line with sector peers. The low beta suggests investors view Prima Meat Packers as a defensive play, with expectations of stable but modest growth in line with Japan's consumer staples sector.

Strategic Advantages And Outlook

Prima Meat Packers' strategic advantages include its long-standing industry presence, vertical integration, and diversified revenue streams. The outlook remains stable, with potential upside from operational efficiencies and niche market opportunities. However, challenges such as input cost inflation and demographic shifts in Japan could pressure margins over time.

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