investorscraft@gmail.com

Intrinsic Value of Key Coffee Inc. (2594.T)

Previous Close¥1,975.00
Intrinsic Value
Upside potential
Previous Close
¥1,975.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Key Coffee Inc. is a well-established Japanese company specializing in coffee production and distribution, with operations spanning plantations, processing, and retail. Founded in 1920, the company has built a vertically integrated model that ensures quality control from bean sourcing to final product delivery. Its core revenue streams include roasted coffee, instant coffee, and ready-to-drink beverages, catering to both retail and commercial markets. Operating in Japan's competitive coffee sector, Key Coffee differentiates itself through premium branding and a commitment to sustainable sourcing. The company holds a niche position in the domestic market, leveraging its long-standing reputation to compete against larger multinational players. While it faces pressure from global brands, its localized supply chain and artisanal approach appeal to discerning consumers. The company’s focus on high-margin specialty products helps mitigate commodity price volatility, though its market share remains modest compared to industry leaders.

Revenue Profitability And Efficiency

Key Coffee reported revenue of ¥73.8 billion for FY 2024, reflecting steady demand in its core markets. Net income stood at ¥180 million, indicating thin margins typical of the competitive coffee industry. Operating cash flow was ¥481 million, though capital expenditures of ¥970 million suggest ongoing investments in production capacity. The company’s ability to maintain profitability despite cost pressures underscores its operational discipline.

Earnings Power And Capital Efficiency

Diluted EPS of ¥8.41 highlights modest earnings power, constrained by input cost fluctuations and competitive pricing. The company’s capital efficiency is tempered by significant capex, likely directed toward modernization and sustainability initiatives. Free cash flow remains negative due to these investments, though long-term benefits could enhance margins if execution succeeds.

Balance Sheet And Financial Health

Key Coffee’s balance sheet shows ¥4.67 billion in cash against ¥5.34 billion in total debt, indicating manageable leverage. The liquidity position appears adequate, with no immediate solvency risks. However, the debt-to-equity ratio warrants monitoring, especially given the capital-intensive nature of coffee production and potential commodity price volatility.

Growth Trends And Dividend Policy

Revenue growth has been stable but unspectacular, reflecting maturity in the domestic coffee market. The company pays a dividend of ¥12 per share, offering a modest yield. Dividend sustainability depends on margin improvement and cost management, as earnings remain under pressure from rising input costs and competitive dynamics.

Valuation And Market Expectations

With a market cap of ¥42.9 billion, Key Coffee trades at a moderate valuation relative to peers, reflecting its niche positioning and growth constraints. The low beta of 0.127 suggests limited sensitivity to broader market movements, typical for defensive consumer staples. Investors likely price in steady but slow growth, with limited catalysts for re-rating.

Strategic Advantages And Outlook

Key Coffee’s strengths lie in its heritage brand, vertical integration, and focus on premium segments. Challenges include commodity cost headwinds and competition from global players. The outlook hinges on successful execution of efficiency initiatives and potential expansion into higher-growth Asian markets. Sustainability efforts could further differentiate its offerings over time.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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