Data is not available at this time.
Marudai Food Co., Ltd. operates in Japan's competitive packaged foods sector, specializing in processed meat products, ready-to-eat meals, and frozen side dishes. The company generates revenue through a diversified product portfolio, including hams, sausages, Korean and Chinese food ingredients, desserts, and beverages, distributed via mass retailers and restaurants. Its market position is anchored in Japan’s consumer defensive sector, where demand for convenience foods remains stable despite economic fluctuations. Marudai leverages its long-standing brand recognition and manufacturing expertise to maintain a foothold in both domestic and limited international markets. However, it faces intense competition from larger food conglomerates and shifting consumer preferences toward healthier, premium alternatives. The company’s ability to innovate and adapt to dietary trends will be critical in sustaining its market share.
Marudai reported revenue of JPY 228.8 billion for FY 2024, but profitability was strained, with a net loss of JPY 9.4 billion. The negative EPS of JPY 377.73 reflects operational challenges, likely due to rising input costs or competitive pressures. Operating cash flow of JPY 10 billion suggests some liquidity, though capital expenditures of JPY 4.9 billion indicate ongoing investments in production capabilities.
The company’s earnings power appears weakened by its recent net loss, though operating cash flow remains positive. Capital efficiency is under scrutiny, as capex represents nearly half of operating cash flow. The negative net income raises questions about cost management and pricing power in a competitive market.
Marudai’s balance sheet shows JPY 9.7 billion in cash against JPY 21.6 billion in total debt, indicating moderate leverage. The debt-to-equity ratio warrants monitoring, especially if profitability does not recover. Liquidity is supported by operating cash flow, but sustained losses could strain financial flexibility.
Growth trends are muted, with the company reporting a net loss for FY 2024. Despite this, Marudai maintained a dividend of JPY 50 per share, signaling commitment to shareholders but potentially pressuring cash reserves. Future dividend sustainability depends on a return to profitability.
With a market cap of JPY 44.2 billion and a beta of 0.24, Marudai is viewed as a low-volatility defensive stock. However, the negative earnings and EPS suggest the market may be pricing in turnaround expectations or asset value. Investors likely await cost restructuring or product innovation to drive recovery.
Marudai’s strengths include its established brand and diversified product range, but it must address profitability challenges. Opportunities lie in premiumization and health-focused product lines, while risks include commodity price volatility and competition. The outlook hinges on operational improvements and adapting to consumer trends.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |