Previous Close | ¥2,764.00 |
Intrinsic Value | ¥44,867.95 |
Upside potential | +1,523% |
Data is not available at this time.
Fuji Oil Holdings Inc. operates as a key player in the global food ingredients industry, specializing in vegetable oils, industrial chocolates, emulsified and fermented ingredients, and soy-based products. The company serves diverse segments, including confectionery, bakery, and dairy, leveraging its expertise in functional fats and proteins. Its vertically integrated supply chain and R&D capabilities allow it to cater to both industrial clients and consumer brands, positioning it as a critical supplier in the packaged foods sector. Fuji Oil Holdings maintains a strong presence in Japan while expanding internationally, particularly in Asia and Europe, where demand for specialty food ingredients is growing. Its product portfolio, which includes hard butters for chocolate and soy protein isolates, addresses trends in plant-based and clean-label foods. The company’s market position is reinforced by its technical innovation and long-standing relationships with multinational food manufacturers, though it faces competition from larger global ingredient suppliers like Cargill and ADM.
Fuji Oil Holdings reported revenue of ¥564.1 billion for FY2024, with net income of ¥6.5 billion, reflecting modest profitability in a competitive market. Operating cash flow stood at ¥48.2 billion, while capital expenditures were ¥14.9 billion, indicating disciplined reinvestment. The company’s operating margin remains under pressure due to volatile input costs, though its diversified product mix helps mitigate risks.
The company’s diluted EPS of ¥75.89 underscores its ability to generate earnings despite margin compression. Fuji Oil Holdings’ capital efficiency is supported by its focus on high-value segments like industrial chocolates and soy proteins, though its return on invested capital could improve with further operational streamlining and cost optimization.
Fuji Oil Holdings holds ¥27.5 billion in cash and equivalents against total debt of ¥135.4 billion, reflecting a leveraged but manageable balance sheet. The debt-to-equity ratio suggests moderate financial risk, with liquidity supported by stable operating cash flows. The company’s ability to service debt will depend on maintaining profitability amid commodity price fluctuations.
Revenue growth has been steady, driven by demand for plant-based and functional ingredients. The company pays a dividend of ¥52 per share, offering a modest yield, signaling a commitment to shareholder returns while retaining capital for growth initiatives. Expansion in emerging markets and product innovation are key drivers for future growth.
With a market cap of ¥251.6 billion and a negative beta of -0.34, Fuji Oil Holdings exhibits low correlation to broader market movements. The valuation reflects investor expectations of stable, albeit slow, growth in the defensive food ingredients sector, with potential upside from increased adoption of plant-based products.
Fuji Oil Holdings’ strengths lie in its technical expertise and diversified ingredient portfolio, which align with global food trends. However, rising commodity costs and competitive pressures pose challenges. The company’s outlook hinges on its ability to innovate and expand in high-growth markets while maintaining cost discipline.
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 |