Previous Close | ¥1,975.00 |
Intrinsic Value | ¥0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |