investorscraft@gmail.com

Intrinsic ValueS Foods Inc. (2292.T)

Previous Close¥3,035.00
Intrinsic Value
Upside potential
Previous Close
¥3,035.00

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

S Foods Inc. operates as a vertically integrated meat company in Japan, specializing in the manufacture, processing, and distribution of meat-related food products. The company serves a diverse clientele, including retailers, lunch box makers, and restaurants, with offerings such as marinated meats, yakiniku sauces, and specialty pork products like tontetchan and uma-buta. Its product portfolio caters to both consumer and professional markets, emphasizing convenience and flavor. S Foods has established a strong presence in Japan’s competitive meat processing sector by leveraging its expertise in product development and supply chain efficiency. The company’s focus on value-added products, such as pre-marinated and seasoned meats, differentiates it from commodity-focused competitors. Its market position is reinforced by long-standing relationships with foodservice providers and retailers, ensuring steady demand. While the industry faces challenges like fluctuating raw material costs, S Foods mitigates risks through diversified sourcing and operational agility.

Revenue Profitability And Efficiency

S Foods reported revenue of JPY 444.5 billion for the fiscal year ending February 2025, with net income of JPY 2.7 billion, reflecting a modest margin in a competitive industry. Operating cash flow stood at JPY 7.3 billion, though capital expenditures of JPY 11.6 billion indicate ongoing investments in production and distribution capabilities. The company’s efficiency metrics suggest a focus on maintaining profitability despite cost pressures.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 84.28 underscores its ability to generate earnings despite thin margins typical of the meat processing sector. Capital efficiency is balanced between reinvestment and maintaining liquidity, with JPY 41.6 billion in cash and equivalents against JPY 55.6 billion in total debt. This structure supports operational flexibility while managing leverage.

Balance Sheet And Financial Health

S Foods maintains a solid balance sheet with JPY 41.6 billion in cash and equivalents, providing liquidity against JPY 55.6 billion in total debt. The debt level is manageable given the company’s stable cash flow generation and asset base. Financial health appears stable, with no immediate solvency concerns, though the industry’s cyclicality warrants monitoring.

Growth Trends And Dividend Policy

Growth trends are tempered by the mature nature of Japan’s meat market, though S Foods focuses on product innovation and operational efficiency to drive incremental gains. The company’s dividend policy, with a payout of JPY 89 per share, reflects a commitment to shareholder returns while retaining capital for reinvestment. Dividend sustainability hinges on consistent profitability and cash flow generation.

Valuation And Market Expectations

With a market capitalization of JPY 83.9 billion, S Foods trades at a valuation reflective of its niche positioning and steady performance. The low beta of 0.006 suggests minimal correlation with broader market volatility, appealing to defensive investors. Market expectations likely center on sustained profitability and modest growth in a stable but competitive industry.

Strategic Advantages And Outlook

S Foods’ strategic advantages lie in its integrated supply chain, product differentiation, and established customer relationships. The outlook remains cautiously optimistic, with growth opportunities tied to product innovation and operational efficiency. Challenges include raw material cost volatility and competitive pressures, but the company’s resilient business model positions it to navigate these headwinds effectively.

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