investorscraft@gmail.com

Intrinsic ValueItoham Yonekyu Holdings Inc. (2296.T)

Previous Close¥6,010.00
Intrinsic Value
Upside potential
Previous Close
¥6,010.00

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

Itoham Yonekyu Holdings Inc. is a leading Japanese food processing company specializing in ham, sausage, pizza, snacks, noodles, and cheese products. Operating in the packaged foods sector, the company serves the domestic market with a focus on convenience and quality, catering to both retail and foodservice channels. Its vertically integrated operations allow for cost-efficient production and consistent supply chain control, reinforcing its competitive edge in Japan's mature but stable consumer defensive industry. The company’s long-standing brand recognition, dating back to its founding in 1928, supports its market position as a trusted provider of processed and precooked foods. While competition remains intense from both domestic and international players, Itoham Yonekyu differentiates itself through product innovation and a diversified portfolio that meets evolving consumer preferences for convenience and health-conscious options. Its strategic focus on operational efficiency and brand loyalty helps sustain its market share in a low-growth but resilient industry.

Revenue Profitability And Efficiency

For FY 2024, Itoham Yonekyu reported revenue of ¥955.6 billion, with net income of ¥15.6 billion, reflecting a modest but stable margin in a competitive industry. Operating cash flow stood at ¥29.4 billion, while capital expenditures were ¥16.4 billion, indicating disciplined reinvestment in production capabilities. The company’s ability to maintain profitability amid cost pressures underscores its operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS for the period was ¥273.14, demonstrating steady earnings power. The company’s capital allocation appears balanced, with sufficient cash flow to support both growth investments and shareholder returns. Its negative beta (-0.141) suggests low correlation with broader market movements, reinforcing its defensive positioning.

Balance Sheet And Financial Health

Itoham Yonekyu holds ¥22.9 billion in cash and equivalents against ¥43.4 billion in total debt, indicating manageable leverage. The balance sheet remains stable, with adequate liquidity to meet obligations. The company’s conservative financial structure aligns with its industry’s defensive nature.

Growth Trends And Dividend Policy

Revenue growth has been subdued, reflecting the mature nature of Japan’s packaged foods market. However, the company maintains a consistent dividend policy, with a dividend per share of ¥145, appealing to income-focused investors. Future growth may hinge on product innovation and potential export opportunities.

Valuation And Market Expectations

With a market capitalization of ¥280.8 billion, the company trades at a valuation reflective of its stable but low-growth profile. Investors likely price in modest expectations, given the sector’s defensive characteristics and the company’s established market position.

Strategic Advantages And Outlook

Itoham Yonekyu benefits from strong brand equity, operational efficiency, and a resilient product portfolio. While near-term growth may be limited, its focus on cost control and product diversification positions it well to navigate industry challenges. The outlook remains stable, supported by consistent demand for processed foods in Japan.

Sources

Company filings, market data

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