investorscraft@gmail.com

Intrinsic ValueEbara Foods Industry,Inc. (2819.T)

Previous Close¥2,609.00
Intrinsic Value
Upside potential
Previous Close
¥2,609.00

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

Ebara Foods Industry, Inc. operates in Japan's packaged foods sector, specializing in condiments and seasonings that cater to both traditional and modern culinary preferences. The company's product portfolio includes meat, hot pot, and vegetable seasonings, ramen noodle soups, and curry powders, serving both household and commercial markets. With a heritage dating back to 1958, Ebara Foods has established a strong domestic presence, leveraging its expertise in Japanese flavor profiles to maintain a competitive edge in a mature industry. The company's focus on quality and consistency has allowed it to carve out a stable niche, though it faces competition from larger diversified food conglomerates. Its market positioning is reinforced by regional brand recognition and a distribution network optimized for Japan's dense urban centers.

Revenue Profitability And Efficiency

Ebara Foods reported revenue of ¥45.2 billion for FY 2024, with net income of ¥1.8 billion, reflecting a net margin of approximately 4%. Operating cash flow stood at ¥767 million, though capital expenditures of ¥3.4 billion indicate ongoing investments in production capabilities. The company maintains a disciplined approach to cost management, balancing modest profitability with reinvestment needs in a competitive low-margin sector.

Earnings Power And Capital Efficiency

The company's diluted EPS of ¥183.57 demonstrates its ability to generate earnings despite operating in a cost-sensitive industry. With limited debt (¥602 million) and a conservative capital structure, Ebara Foods prioritizes stability over aggressive leverage. Its capital efficiency is constrained by the nature of the packaged foods business, where scale advantages are difficult to achieve without significant market share gains.

Balance Sheet And Financial Health

Ebara Foods maintains a solid balance sheet, with ¥14.4 billion in cash and equivalents providing ample liquidity against total debt of ¥602 million. The low debt-to-equity ratio underscores a conservative financial strategy, reducing vulnerability to interest rate fluctuations. This prudent approach supports the company's ability to navigate cyclical demand shifts in the consumer defensive sector.

Growth Trends And Dividend Policy

Growth prospects are tempered by Japan's stagnant population and mature food market, though niche product innovation could drive incremental gains. The company pays a dividend of ¥45 per share, offering a modest yield reflective of its stable but slow-growth profile. Shareholder returns are likely to remain steady rather than expand significantly absent transformative market opportunities.

Valuation And Market Expectations

With a market capitalization of ¥25.1 billion, Ebara Foods trades at a P/E multiple that aligns with its sector peers, suggesting the market prices in its steady but unspectacular performance. The low beta of 0.128 indicates minimal correlation with broader market volatility, typical for defensive consumer staples.

Strategic Advantages And Outlook

Ebara Foods' strengths lie in its specialized product lineup and entrenched domestic distribution. However, the lack of international exposure limits upside potential. The outlook remains stable, with the company well-positioned to sustain its market share but unlikely to deliver outsized growth without diversification beyond Japan's saturated condiment 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