investorscraft@gmail.com

Intrinsic ValueKanemi Co., Ltd. (2669.T)

Previous Close¥3,525.00
Intrinsic Value
Upside potential
Previous Close
¥3,525.00

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

Kanemi Co., Ltd. is a Japan-based packaged foods company specializing in prepared meals, sushi, and fried foods, primarily serving the retail and convenience store sectors. The company operates a vertically integrated model with 12 production facilities, ensuring control over quality and supply chain efficiency. Its core revenue streams include direct retail sales through approximately 270 tenant outlets and three restaurants, as well as wholesale distribution of boxed meals to convenience stores. Kanemi’s market position is bolstered by its long-standing presence since 1969, regional dominance in Nagoya, and a reputation for consistent quality in Japan’s highly competitive prepared foods sector. The company’s focus on convenience-oriented products aligns with Japan’s demand for time-saving meal solutions, though it faces competition from larger food conglomerates and shifting consumer preferences toward health-conscious options.

Revenue Profitability And Efficiency

Kanemi reported revenue of ¥90.5 billion for FY2025, with net income of ¥1.95 billion, reflecting a net margin of approximately 2.2%. Operating cash flow stood at ¥2.92 billion, though capital expenditures of ¥2.06 billion indicate ongoing investments in production capacity. The company’s modest profitability metrics suggest operational efficiency but may reflect margin pressures common in the low-margin packaged foods industry.

Earnings Power And Capital Efficiency

Diluted EPS of ¥201.33 underscores Kanemi’s earnings stability, supported by its asset-light tenant outlet model and scalable production infrastructure. The company’s minimal total debt (¥13.1 million) and high cash reserves (¥18.9 billion) highlight strong capital efficiency, though its low beta (0.022) implies limited earnings volatility tied to market cycles.

Balance Sheet And Financial Health

Kanemi maintains a robust balance sheet with ¥18.9 billion in cash and equivalents against negligible debt, yielding a net cash position. This liquidity provides flexibility for strategic initiatives or dividend commitments. The absence of significant leverage positions the company favorably in its capital-intensive industry.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the company’s footprint (270 outlets) suggesting saturation risks in its core markets. A dividend of ¥38 per share signals a commitment to shareholder returns, though the payout ratio remains conservative given earnings retention for factory upgrades and potential expansion.

Valuation And Market Expectations

At a market cap of ¥31.2 billion, Kanemi trades at a P/E of ~16x FY2025 earnings, aligning with niche food producers. The low beta implies market perception of defensive stability, but limited growth prospects may cap valuation upside absent diversification or innovation.

Strategic Advantages And Outlook

Kanemi’s regional production clusters and established retail partnerships provide cost advantages, but reliance on Japan’s stagnant prepared foods market poses long-term challenges. Strategic priorities likely include product diversification and operational automation to offset labor costs, while its strong balance sheet offers resilience against sector headwinds.

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