investorscraft@gmail.com

Intrinsic ValueSeihyo Co., Ltd. (2872.T)

Previous Close¥2,034.00
Intrinsic Value
Upside potential
Previous Close
¥2,034.00

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

Seihyo Co., Ltd. operates in Japan's packaged foods sector, specializing in frozen desserts and related products. The company's core revenue model revolves around manufacturing, purchasing, and wholesaling ice creams, traditional Japanese sweets like sasa dango, and frozen foods. Additionally, it manages cold storage warehouses, providing logistical support for its perishable goods. Seihyo serves both retail and wholesale markets, leveraging its long-standing presence since 1916 to maintain a stable customer base. The company operates in the consumer defensive sector, which tends to be resilient during economic downturns due to consistent demand for staple food products. Its market position is reinforced by a diversified product portfolio that includes rice, grains, and general foods, mitigating risks associated with seasonal demand fluctuations. While not a dominant player, Seihyo benefits from regional brand recognition in Niigata and surrounding areas, where it is headquartered. The company's integration of cold storage operations adds a vertical efficiency to its supply chain, supporting margins in a competitive industry.

Revenue Profitability And Efficiency

Seihyo reported revenue of JPY 4.48 billion for the fiscal year ending February 2025, with net income of JPY 119.5 million, reflecting modest profitability. Operating cash flow stood at JPY 34.7 million, though capital expenditures of JPY -81.2 million indicate ongoing investments in infrastructure. The diluted EPS of JPY 85.69 suggests reasonable earnings distribution across its 1.39 million outstanding shares.

Earnings Power And Capital Efficiency

The company's earnings power appears stable, supported by its diversified product lines and cold storage operations. However, the negative beta of -0.565 suggests low correlation with broader market movements, which may appeal to defensive investors. Capital efficiency is constrained by significant total debt of JPY 1.17 billion, though cash reserves of JPY 329.4 million provide some liquidity buffer.

Balance Sheet And Financial Health

Seihyo's balance sheet shows JPY 329.4 million in cash and equivalents against JPY 1.17 billion in total debt, indicating a leveraged position. The company's market capitalization of JPY 3.26 billion suggests moderate investor confidence, though the debt load could pressure financial flexibility if operating performance weakens.

Growth Trends And Dividend Policy

Growth trends appear muted, with no significant revenue or net income spikes evident. The company maintains a conservative dividend policy, distributing JPY 18 per share, which aligns with its modest earnings and focus on sustaining operations in a competitive market.

Valuation And Market Expectations

With a market cap of JPY 3.26 billion, Seihyo trades at a valuation reflective of its niche market position and stable but unspectacular growth prospects. The negative beta implies lower volatility, potentially attracting risk-averse investors seeking exposure to Japan's consumer defensive sector.

Strategic Advantages And Outlook

Seihyo's strategic advantages include its long-established brand, diversified product offerings, and integrated cold storage operations. The outlook remains steady, though challenges such as debt management and competitive pressures in the packaged foods sector could limit upside. The company's resilience in economic downturns may support consistent, if not explosive, performance.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

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