investorscraft@gmail.com

Intrinsic ValueSato Foods Industries Co., Ltd. (2814.T)

Previous Close¥3,130.00
Intrinsic Value
Upside potential
Previous Close
¥3,130.00

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

Sato Foods Industries Co., Ltd. operates in the packaged foods sector, specializing in the production and distribution of tea extracts, plant extracts, naturally derived flavorings, and powdered alcohol. The company serves a diverse range of food applications, including snacks, beverages, soups, and processed foods, leveraging its expertise in natural ingredient solutions. Its products are integral to food manufacturers seeking high-quality, functional additives for flavor enhancement and product innovation. With a strong domestic presence in Japan and expanding international reach, Sato Foods has established itself as a reliable supplier in the niche market of food extracts and powdered ingredients. The company’s focus on naturally derived and versatile ingredients positions it well in the growing demand for clean-label and functional food additives. Its long-standing industry experience since 1950 underscores its credibility and deep-rooted relationships with food processors and manufacturers.

Revenue Profitability And Efficiency

For FY 2024, Sato Foods reported revenue of ¥6.10 billion, with net income reaching ¥773 million, reflecting a solid profit margin. The company’s operating cash flow stood at ¥1.17 billion, indicating efficient cash generation from core operations. Capital expenditures were modest at ¥89.9 million, suggesting disciplined investment in maintaining and expanding production capabilities without over-leveraging.

Earnings Power And Capital Efficiency

Sato Foods demonstrates consistent earnings power, with diluted EPS of ¥189.34 for FY 2024. The company’s ability to generate strong operating cash flow relative to its revenue highlights effective capital management. Its low capital expenditure requirements further underscore efficient reinvestment strategies, allowing for sustained profitability and financial flexibility.

Balance Sheet And Financial Health

The company maintains a robust balance sheet, with cash and equivalents of ¥8.66 billion against total debt of ¥670 million, indicating a strong liquidity position. This conservative leverage profile provides stability and resilience, enabling Sato Foods to navigate market fluctuations while supporting potential growth initiatives or shareholder returns.

Growth Trends And Dividend Policy

Sato Foods has shown steady performance, supported by its niche market focus. The company pays a dividend of ¥40 per share, reflecting a commitment to returning capital to shareholders. While growth may be moderate given its mature market position, its consistent profitability and strong cash reserves provide a foundation for sustainable dividend payments and selective expansion opportunities.

Valuation And Market Expectations

With a market capitalization of ¥8.61 billion and a beta of 0.064, Sato Foods is perceived as a low-volatility investment in the consumer defensive sector. The company’s valuation reflects its stable earnings and strong balance sheet, though its niche market exposure may limit aggressive growth expectations among investors.

Strategic Advantages And Outlook

Sato Foods benefits from its specialized product portfolio and long-standing industry relationships, which provide a competitive edge in the food ingredients market. The company’s focus on natural and functional ingredients aligns with broader consumer trends toward health-conscious products. Looking ahead, its financial stability and operational efficiency position it well for sustained performance, though growth may depend on expanding its international footprint or diversifying its product offerings.

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