investorscraft@gmail.com

Intrinsic ValueDairei Co.,Ltd. (2883.T)

Previous Close¥2,005.00
Intrinsic Value
Upside potential
Previous Close
¥2,005.00

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

Dairei Co., Ltd. operates in Japan's frozen food sector, specializing in the planning, development, and sale of professional-use frozen food products. The company serves a niche market, catering primarily to foodservice providers, restaurants, and institutional clients, leveraging its expertise in product innovation and supply chain efficiency. With a focus on quality and convenience, Dairei has established itself as a reliable supplier in a competitive industry where demand for frozen food solutions continues to grow due to operational efficiencies and changing consumer preferences. The company’s market position is reinforced by its long-standing presence since 1972, allowing it to build strong relationships with clients and maintain steady demand. While the industrial machinery classification may seem incongruous, it likely reflects specialized equipment used in production, underscoring Dairei’s integrated approach to frozen food manufacturing and distribution.

Revenue Profitability And Efficiency

Dairei reported revenue of JPY 27.4 billion for FY 2024, with net income of JPY 766.9 million, reflecting modest profitability in a competitive sector. The diluted EPS of JPY 129.77 indicates reasonable earnings distribution among shareholders. Operating cash flow stood at JPY 1.63 billion, suggesting effective working capital management, while minimal capital expenditures (JPY -5.23 million) imply a lean operational model with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s earnings power appears stable, supported by consistent demand for frozen food products in Japan. With low capital expenditures relative to operating cash flow, Dairei demonstrates capital efficiency, prioritizing cash generation over aggressive expansion. The absence of significant debt (JPY 331.4 million) further underscores prudent financial management, allowing earnings to flow through to equity holders.

Balance Sheet And Financial Health

Dairei maintains a strong balance sheet, with JPY 3.87 billion in cash and equivalents against minimal total debt, resulting in a net cash position. This liquidity provides flexibility for strategic initiatives or shareholder returns. The low debt-to-equity ratio reinforces financial stability, reducing vulnerability to economic downturns or interest rate fluctuations.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, aligned with Japan’s mature frozen food market. The company’s dividend policy, offering JPY 60 per share, reflects a commitment to returning capital to shareholders, supported by sustainable cash flows. Future growth may depend on product innovation or expansion into adjacent markets, though current trends suggest a focus on stability rather than aggressive scaling.

Valuation And Market Expectations

With a market capitalization of JPY 11.38 billion, Dairei trades at a moderate valuation, likely reflecting its niche positioning and steady but slow-growth profile. The low beta (0.071) indicates minimal correlation with broader market movements, appealing to defensive investors seeking stability in the industrials sector.

Strategic Advantages And Outlook

Dairei’s strategic advantages include its entrenched market presence, efficient operations, and strong balance sheet. The outlook remains stable, with potential upside from operational efficiencies or incremental market share gains. However, the company faces risks from changing foodservice trends or input cost pressures, requiring ongoing adaptability to maintain its competitive edge.

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