investorscraft@gmail.com

Intrinsic ValueFruta Fruta Inc. (2586.T)

Previous Close¥142.00
Intrinsic Value
Upside potential
Previous Close
¥142.00

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

Fruta Fruta Inc. operates in Japan's competitive food distribution sector, specializing in fruit-based products and raw materials. The company's diversified portfolio includes mixed beverages, diet foods, vinegar, frozen purees, and gourmet items like chocolate and granola, catering to both retail and wholesale markets. Its revenue streams span multiple channels, including e-commerce, TV shopping, and physical stores, supplemented by exports. While the company benefits from Japan's strong demand for health-conscious and premium food products, it faces intense competition from established domestic and international brands. Fruta Fruta's niche focus on fruit-derived ingredients and value-added products provides differentiation, but its market position remains challenged by operational inefficiencies and negative profitability. The company's ability to scale its export operations and optimize its omnichannel strategy will be critical to improving its competitive standing.

Revenue Profitability And Efficiency

Fruta Fruta reported revenue of JPY 1.14 billion for FY 2024, but its net income was negative JPY 306 million, reflecting significant profitability challenges. The company's operating cash flow was also negative at JPY 249 million, indicating inefficiencies in converting sales into cash. With no capital expenditures recorded, the lack of reinvestment may hinder future growth or operational improvements.

Earnings Power And Capital Efficiency

The company's diluted EPS of -JPY 9.02 underscores weak earnings power, likely due to high operating costs or pricing pressures. Negative operating cash flow further highlights capital inefficiency, as the business struggles to generate sufficient cash from core operations to sustain itself without external financing.

Balance Sheet And Financial Health

Fruta Fruta's balance sheet shows JPY 378 million in cash against JPY 300 million in total debt, providing limited liquidity. The absence of significant capital expenditures suggests conservative financial management, but persistent losses and negative cash flows raise concerns about long-term solvency without a turnaround in profitability.

Growth Trends And Dividend Policy

With no dividend payments and declining financial performance, Fruta Fruta's growth prospects appear constrained. The company's focus on expanding exports and optimizing its sales channels could drive future revenue, but profitability must improve to support sustainable growth. Current trends do not indicate an imminent shift toward shareholder returns.

Valuation And Market Expectations

The market values Fruta Fruta at JPY 11.2 billion, with a beta of 0.844, suggesting lower volatility relative to the broader market. Investors likely price in the company's challenges, with expectations muted until operational improvements materialize. The lack of profitability and negative cash flows weigh heavily on valuation multiples.

Strategic Advantages And Outlook

Fruta Fruta's niche in fruit-based products and diversified sales channels offers potential differentiation, but execution risks remain high. The company must address cost structures and cash flow generation to stabilize operations. A strategic pivot toward higher-margin products or operational efficiencies could improve its outlook, but current trends indicate continued headwinds in the near term.

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