investorscraft@gmail.com

Intrinsic ValueYutaka Foods Corporation (2806.T)

Previous Close¥2,106.00
Intrinsic Value
Upside potential
Previous Close
¥2,106.00

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

Yutaka Foods Corporation operates in Japan's packaged foods sector, specializing in granular and liquid seasonings, including soy sauces, dashi, and miso-based products. The company also produces noodles, powder mixes, and solid food products, catering to both retail and foodservice segments. Its diversified product portfolio positions it as a niche player in traditional Japanese cuisine ingredients, leveraging long-standing expertise since its founding in 1919. Yutaka Foods maintains a stable market presence by focusing on quality and regional taste preferences, though it faces competition from larger conglomerates in the consumer defensive space. The company’s revenue model relies on steady demand for staple food products, supported by Japan’s culinary culture. While not a market leader, its specialization in seasonings and processed foods provides resilience against broader economic fluctuations.

Revenue Profitability And Efficiency

Yutaka Foods reported revenue of JPY 13.8 billion for FY 2024, with net income of JPY 459 million, reflecting modest profitability. Operating cash flow stood at JPY 914 million, though capital expenditures of JPY -3.8 billion suggest significant reinvestment or capacity adjustments. The company’s efficiency metrics indicate stable but not exceptional operational performance, typical of a mid-sized food producer in a mature market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 66.06 underscores its ability to generate earnings despite competitive pressures. With minimal debt (JPY 2 million) and a cash reserve of JPY 6.4 billion, Yutaka Foods maintains strong capital efficiency, though its low beta (0.093) suggests limited sensitivity to market volatility, aligning with its defensive sector positioning.

Balance Sheet And Financial Health

Yutaka Foods exhibits a robust balance sheet, with JPY 6.4 billion in cash and equivalents against negligible debt. This conservative financial structure provides flexibility for strategic initiatives or weathering downturns. The company’s low leverage and ample liquidity underscore its financial stability, though its high capex relative to operating cash flow warrants monitoring.

Growth Trends And Dividend Policy

Growth appears muted, with revenue and net income reflecting steady but unspectacular performance. The dividend payout of JPY 40 per share signals a commitment to shareholder returns, though yield sustainability depends on maintaining current profitability levels. The company’s focus on traditional products may limit expansion opportunities unless it diversifies into new categories or markets.

Valuation And Market Expectations

With a market cap of JPY 13.8 billion, Yutaka Foods trades at a modest valuation, likely reflecting its niche position and slow-growth profile. Investors likely prioritize its defensive attributes and dividend yield over aggressive growth prospects, given its low beta and sector alignment.

Strategic Advantages And Outlook

Yutaka Foods’ strengths lie in its specialized product lines and financial prudence. However, its outlook remains constrained by limited scale and reliance on domestic demand. Strategic initiatives to modernize production or expand into adjacent categories could enhance competitiveness, but execution risks persist in a crowded market.

Sources

Company filings, market data

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