investorscraft@gmail.com

Intrinsic ValueFukutome Meat Packers, Ltd. (2291.T)

Previous Close¥632.00
Intrinsic Value
Upside potential
Previous Close
¥632.00

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

Fukutome Meat Packers, Ltd. operates in Japan's packaged foods sector, specializing in meat processing and prepared foods. The company generates revenue through the production and sale of sausages, delica, ham bacons, and beef, alongside managing restaurants and retail stores for meat-based products. Its vertically integrated model—spanning production, distribution, and retail—positions it as a niche player in Japan's consumer defensive market, catering to domestic demand for high-quality meat products. Fukutome Meat Packers leverages its century-old heritage to maintain regional brand loyalty, though it faces competition from larger food conglomerates. The company’s dual focus on wholesale and direct-to-consumer sales provides diversification but limits scalability compared to national competitors. Its market position is further defined by a reliance on traditional Japanese meat preferences, with limited exposure to international or plant-based trends reshaping the global food industry.

Revenue Profitability And Efficiency

Fukutome reported revenue of ¥25.2 billion for FY2024, with net income of ¥150 million, reflecting thin margins typical of the competitive packaged foods sector. Negative operating cash flow (-¥178 million) and capital expenditures (-¥417 million) suggest reinvestment challenges, though a cash reserve of ¥2.7 billion provides liquidity. The absence of dividends aligns with its focus on stabilizing operations.

Earnings Power And Capital Efficiency

Diluted EPS of ¥44.95 indicates modest earnings power, constrained by high operating costs and debt (¥5.97 billion). The company’s capital efficiency is under pressure, as seen in negative free cash flow, though its low beta (0.245) implies resilience to market volatility.

Balance Sheet And Financial Health

Total debt of ¥5.97 billion outweighs cash holdings (¥2.68 billion), signaling leverage risks. However, the debt appears manageable relative to its ¥3.59 billion market cap, supported by steady revenue streams. The lack of dividend payouts may prioritize debt servicing.

Growth Trends And Dividend Policy

Growth is likely organic, tied to domestic meat consumption trends. The zero-dividend policy reflects reinvestment needs or financial caution, with no clear near-term catalyst for shareholder returns. The stagnant operating cash flow suggests limited expansion capacity.

Valuation And Market Expectations

At a ¥3.59 billion market cap, the stock trades at ~24x net income, a premium for its sector, possibly reflecting brand equity. Low beta implies muted growth expectations from investors.

Strategic Advantages And Outlook

Fukutome’s regional brand strength and vertical integration are offset by scalability limits and debt. Outlook remains neutral, hinging on cost management and niche market retention, with little exposure to broader industry disruptions.

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