investorscraft@gmail.com

Intrinsic ValueS&B Foods Inc. (2805.T)

Previous Close¥4,370.00
Intrinsic Value
Upside potential
Previous Close
¥4,370.00

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

S&B Foods Inc. is a leading Japanese manufacturer specializing in spices, seasonings, and convenience food products, including curry mixes, powdered spices, and refrigerated foods. The company operates primarily in Japan’s packaged foods sector, leveraging its century-old heritage to maintain a strong domestic presence. Its diversified product portfolio—ranging from traditional spice blends to ready-to-eat retort pouch meals—caters to both household and commercial markets, reinforcing its reputation for quality and consistency. S&B Foods holds a competitive edge through its vertically integrated supply chain, ensuring control over raw material sourcing and production efficiency. While the company faces competition from global food conglomerates, its deep-rooted brand loyalty and localized distribution network provide resilience against market volatility. The growing consumer preference for convenient yet authentic flavors in Japan positions S&B Foods to capitalize on steady demand in the consumer defensive sector.

Revenue Profitability And Efficiency

In FY 2024, S&B Foods reported revenue of ¥126.4 billion, with net income of ¥6.7 billion, reflecting a net margin of approximately 5.3%. Operating cash flow stood at ¥4.6 billion, though capital expenditures of ¥1.8 billion indicate ongoing investments in production capabilities. The company’s moderate profitability aligns with industry norms for packaged food manufacturers, balancing cost pressures with pricing power in niche categories.

Earnings Power And Capital Efficiency

Diluted EPS of ¥555.86 underscores S&B Foods’ ability to generate stable earnings, supported by its asset-light model and efficient working capital management. The company’s focus on high-margin products like premium spice blends and retort foods enhances return on invested capital, though its debt-to-equity ratio suggests modest leverage to sustain growth initiatives.

Balance Sheet And Financial Health

S&B Foods maintains a solid liquidity position, with ¥22.1 billion in cash and equivalents against total debt of ¥28.1 billion. The balance sheet reflects prudent financial management, with sufficient coverage ratios to meet obligations. The company’s conservative leverage profile aligns with its defensive sector positioning, mitigating risks associated with commodity price fluctuations.

Growth Trends And Dividend Policy

Revenue growth has been steady but muted, typical of mature consumer staples markets. The dividend payout of ¥55.5 per share signals a commitment to shareholder returns, with a yield consistent with industry peers. Future growth may hinge on product innovation and potential export opportunities, though domestic demand remains the primary driver.

Valuation And Market Expectations

With a market cap of ¥70.6 billion and a beta of 0.019, S&B Foods is valued as a low-volatility defensive stock. The modest P/E ratio reflects expectations of stable but unspectacular earnings growth, in line with its niche market focus and limited international exposure.

Strategic Advantages And Outlook

S&B Foods’ strengths lie in its brand equity, operational efficiency, and resilient domestic demand. Challenges include navigating input cost inflation and demographic shifts in Japan. The outlook remains stable, with opportunities in premiumization and health-focused product lines, though global expansion appears limited under the current strategy.

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