investorscraft@gmail.com

Intrinsic ValueWakou Shokuhin Co., Ltd. (2813.T)

Previous Close¥3,185.00
Intrinsic Value
Upside potential
Previous Close
¥3,185.00

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

Wakou Shokuhin Co., Ltd. operates in the packaged foods sector, specializing in the production and distribution of soups and natural extracts, with a strong focus on Ramen soups. The company serves a diverse clientele, including food manufacturers, hotels, restaurants, and retail outlets such as supermarkets and convenience stores. Its OEM capabilities in seasoning production further solidify its role as a key supplier in Japan's food industry. Wakou Shokuhin has established a niche in the competitive consumer defensive sector by leveraging its expertise in traditional Japanese flavors and high-quality ingredients. The company’s market position is reinforced by its long-standing reputation since its founding in 1964, catering to both domestic and international demand. While it faces competition from larger food conglomerates, its specialization in Ramen soups and seasonings provides a defensible market segment with steady demand.

Revenue Profitability And Efficiency

For FY 2024, Wakou Shokuhin reported revenue of ¥15.42 billion, with net income reaching ¥1.09 billion, reflecting a healthy profit margin. The company’s operating cash flow stood at ¥1.59 billion, indicating efficient cash generation from core operations. Capital expenditures of ¥574.81 million suggest moderate reinvestment to sustain production capabilities, aligning with its growth strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥438.18 demonstrates strong earnings power relative to its share count. With a market capitalization of ¥9.56 billion, Wakou Shokuhin maintains a disciplined approach to capital allocation, balancing profitability with reinvestment needs. Its negative beta of -0.989 suggests low correlation with broader market movements, potentially appealing to defensive investors.

Balance Sheet And Financial Health

Wakou Shokuhin’s balance sheet shows ¥2.95 billion in cash and equivalents against total debt of ¥3.37 billion, indicating manageable leverage. The company’s liquidity position appears stable, supported by consistent operating cash flows. Its financial health is further underscored by its ability to service debt while maintaining dividend payments.

Growth Trends And Dividend Policy

The company’s growth is driven by steady demand for its core products, with potential expansion in international markets. A dividend per share of ¥97 reflects a commitment to shareholder returns, though payout ratios remain sustainable given current earnings. Future growth may hinge on product innovation and scaling OEM partnerships.

Valuation And Market Expectations

Trading at a market cap of ¥9.56 billion, Wakou Shokuhin’s valuation reflects its niche positioning and stable earnings. Investors likely value its defensive characteristics and consistent profitability, though growth expectations appear modest given the mature nature of its industry.

Strategic Advantages And Outlook

Wakou Shokuhin’s strategic advantages lie in its specialized product offerings and long-term industry presence. The outlook remains stable, with opportunities in OEM expansion and potential international demand for Japanese cuisine. However, competitive pressures and input cost volatility could pose challenges to margins.

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