investorscraft@gmail.com

Intrinsic Value of Fuji Oil Holdings Inc. (2607.T)

Previous Close¥2,764.00
Intrinsic Value
Upside potential
Previous Close
¥2,764.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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