investorscraft@gmail.com

Intrinsic ValueARIAKE JAPAN Co., Ltd. (2815.T)

Previous Close¥5,600.00
Intrinsic Value
Upside potential
Previous Close
¥5,600.00

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

ARIAKE JAPAN Co., Ltd. operates in the packaged foods industry, specializing in natural seasoning products derived from chicken, pork, and beef. The company serves a diverse clientele, including instant noodle manufacturers, food service providers, and food processors, with a product portfolio encompassing soups, bouillons, sauce bases, and livestock meats. Its vertically integrated operations span production, processing, and distribution, ensuring quality control and supply chain efficiency. ARIAKE JAPAN has established a strong presence in Japan and key international markets such as the U.S., China, and Europe, leveraging its expertise in flavor enhancement and food technology. The company’s focus on natural ingredients and culinary authenticity positions it as a trusted supplier in the competitive global seasoning market. Its restaurant management segment further diversifies revenue streams, reinforcing its market resilience.

Revenue Profitability And Efficiency

In FY 2024, ARIAKE JAPAN reported revenue of ¥59.98 billion, with net income of ¥7.35 billion, reflecting a robust profitability margin. The company’s operating cash flow stood at ¥8.81 billion, supported by efficient working capital management. Capital expenditures of ¥3.03 billion indicate ongoing investments in production capabilities, aligning with its growth strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥230.88 underscores its earnings power, driven by high-margin seasoning products and operational efficiency. With minimal total debt of ¥26.27 million and substantial cash reserves of ¥49.21 billion, ARIAKE JAPAN maintains strong capital efficiency and financial flexibility.

Balance Sheet And Financial Health

ARIAKE JAPAN’s balance sheet is notably healthy, with cash and equivalents far exceeding its modest debt obligations. This low-leverage position, combined with consistent cash flow generation, provides a solid foundation for sustained operations and strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated stable growth, supported by its diversified product offerings and international expansion. A dividend per share of ¥110 reflects a shareholder-friendly policy, balancing reinvestment needs with returns to investors.

Valuation And Market Expectations

With a market capitalization of ¥197.14 billion and a beta of 0.006, ARIAKE JAPAN is perceived as a low-volatility defensive stock. The market likely values its steady earnings and strong balance sheet, though growth expectations may be tempered by its niche focus.

Strategic Advantages And Outlook

ARIAKE JAPAN’s strategic advantages lie in its specialized product expertise, global distribution network, and financial stability. The outlook remains positive, with opportunities in emerging markets and product innovation, though competitive pressures and input cost volatility warrant monitoring.

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