investorscraft@gmail.com

Intrinsic ValueMarudai Food Co., Ltd. (2288.T)

Previous Close¥2,293.00
Intrinsic Value
Upside potential
Previous Close
¥2,293.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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