investorscraft@gmail.com

Intrinsic ValueJ-Oil Mills, Inc. (2613.T)

Previous Close¥2,027.00
Intrinsic Value
Upside potential
Previous Close
¥2,027.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

J-Oil Mills, Inc. is a leading Japanese producer of edible oils and fats, operating in the packaged foods sector under the consumer defensive industry. The company’s diversified product portfolio includes household and professional-use oils, health-focused offerings, and specialty food ingredients, marketed under well-established brands like AJINOMOTO and J-OILPRO. Its revenue model is anchored in both B2C and B2B segments, leveraging Japan’s stable demand for cooking oils and processed food ingredients. J-Oil Mills holds a strong domestic market position, supported by its long-standing heritage dating back to 1826, and benefits from vertical integration in oilseed processing and distribution. The company also extends into ancillary businesses such as feedstuffs, fertilizers, and real estate leasing, providing additional revenue streams. While competition in Japan’s edible oil market is intense, J-Oil Mills differentiates itself through product innovation, nutritional value propositions, and trusted brand recognition. Its strategic focus on health-conscious products aligns with evolving consumer preferences, reinforcing its resilience in a mature industry.

Revenue Profitability And Efficiency

In FY 2024, J-Oil Mills reported revenue of JPY 244.3 billion, with net income of JPY 6.8 billion, reflecting a net margin of approximately 2.8%. Operating cash flow stood at JPY 22.5 billion, indicating solid cash generation despite modest profitability. Capital expenditures of JPY 4.4 billion suggest disciplined reinvestment, though the company’s efficiency metrics are typical for a low-margin, volume-driven edible oils business.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 205.35 underscores its ability to generate earnings despite thin margins. With an operating cash flow covering capital expenditures comfortably, J-Oil Mills demonstrates adequate capital efficiency. However, its negative beta of -0.005 implies low correlation with broader market movements, likely due to the defensive nature of its products.

Balance Sheet And Financial Health

J-Oil Mills maintains a conservative balance sheet, with JPY 4.2 billion in cash and equivalents against JPY 29.8 billion in total debt. The debt level appears manageable given its stable cash flows, though liquidity could be tighter relative to obligations. The absence of aggressive leverage suggests a focus on financial stability over growth-driven risk-taking.

Growth Trends And Dividend Policy

Revenue growth appears stagnant, typical for a mature market, but the company sustains a dividend payout of JPY 70 per share, signaling commitment to shareholder returns. Future growth may hinge on premium product adoption or overseas expansion, though neither is currently a dominant driver.

Valuation And Market Expectations

With a market cap of JPY 64.5 billion, the stock trades at a P/E of approximately 9.5x, reflecting modest investor expectations. The valuation aligns with the low-growth, defensive profile of the edible oils sector, with limited premium for innovation or expansion.

Strategic Advantages And Outlook

J-Oil Mills benefits from brand equity, operational scale, and a diversified product mix, but faces challenges from input cost volatility and stagnant domestic demand. Its outlook remains stable, supported by essential consumption patterns, though margin improvement would require higher-value product penetration or cost optimization initiatives.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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