Data is not available at this time.
Japan Foods Co., Ltd. operates in Japan's competitive non-alcoholic and low-alcoholic beverage sector, specializing in a diverse portfolio of soft drinks, teas, coffees, sports beverages, and Chuhai (a low-alcohol drink). The company serves both retail and foodservice channels, leveraging PET bottles, cans, and glass packaging formats. Its bag-in-box beverages cater to institutional clients, while its water supply machinery segment adds ancillary revenue streams. Japan Foods maintains a niche position by focusing on product variety and operational flexibility, though it faces intense competition from larger players like Suntory and Asahi. The company’s regional presence in Chiba Prefecture provides logistical advantages but limits national market penetration. Its dual focus on beverages and equipment leasing diversifies revenue but requires careful capital allocation to sustain growth in a mature industry.
In FY 2024, Japan Foods reported revenue of ¥12.06 billion, with net income of ¥925 million, reflecting a 7.7% net margin. Operating cash flow stood at ¥3.06 billion, indicating strong liquidity generation. Capital expenditures of ¥311 million suggest moderate reinvestment, aligning with its asset-light model. The company’s efficiency metrics remain stable, though further breakdowns of segment margins would clarify profitability drivers.
Diluted EPS of ¥191.93 underscores consistent earnings power, supported by a capital-light model in beverage production. However, total debt of ¥8.6 billion against cash reserves of ¥1.65 billion raises questions about leverage management. The firm’s ability to service debt while funding dividends and growth initiatives will be critical.
Japan Foods holds ¥1.65 billion in cash against ¥8.6 billion in total debt, indicating a leveraged position. The debt-to-equity ratio is elevated, though operating cash flow coverage provides some buffer. Liquidity appears manageable, but refinancing risks in a rising rate environment warrant monitoring.
Revenue growth trends are undisclosed, but the dividend payout of ¥27 per share suggests a shareholder-friendly policy, yielding approximately 1.4% at current market cap. The company’s focus on niche beverage categories may limit top-line expansion, necessitating cost controls or product innovation to sustain dividends.
With a market cap of ¥11.8 billion, the stock trades at a P/E of ~12.7x, in line with regional beverage peers. The low beta (0.24) implies defensive positioning, but limited growth prospects may cap valuation upside absent strategic shifts.
Japan Foods benefits from operational flexibility and regional distribution strengths, but its small scale and high leverage constrain competitiveness. Diversification into equipment leasing mitigates cyclical risks, yet the core beverage business requires innovation to offset market saturation. Near-term outlook remains stable, though long-term growth hinges on debt reduction and category expansion.
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 |