investorscraft@gmail.com

Intrinsic ValueNagatanien Holdings Co.,Ltd. (2899.T)

Previous Close¥3,095.00
Intrinsic Value
Upside potential
Previous Close
¥3,095.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nagatanien Holdings Co., Ltd. operates as a key player in Japan's packaged foods industry, specializing in instant food products and beverages. The company generates revenue through manufacturing and distributing a diverse portfolio of convenience-oriented food items, catering to domestic and international markets. Its product range includes ready-to-eat meals, soups, and seasonings, leveraging Japan's strong culinary heritage while adapting to modern consumer preferences for quick, high-quality meal solutions. Nagatanien holds a competitive position in the consumer defensive sector, benefiting from stable demand for staple food products. The company's long-standing brand recognition, established in 1947, reinforces its market presence. While facing competition from both local and global food manufacturers, Nagatanien differentiates itself through product innovation and a focus on traditional Japanese flavors. Its shift to a holding company structure in 2015 suggests strategic flexibility for future expansion or diversification.

Revenue Profitability And Efficiency

In FY2024, Nagatanien reported revenue of JPY 113.8 billion, with net income of JPY 3.4 billion, reflecting a net margin of approximately 3%. Operating cash flow stood at JPY 10.0 billion, indicating reasonable conversion of sales to cash. Capital expenditures of JPY 4.2 billion suggest ongoing investments in production capabilities, though the ratio of capex to operating cash flow appears manageable at 42%.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of JPY 192.86, demonstrating its ability to generate earnings from its equity base. With operating cash flow significantly exceeding net income, Nagatanien shows quality earnings power. The balance between reinvestment (capex) and cash generation suggests disciplined capital allocation, though further details on ROIC would be needed for a complete assessment of capital efficiency.

Balance Sheet And Financial Health

Nagatanien maintains JPY 9.0 billion in cash against JPY 27.5 billion in total debt, indicating a leveraged but liquid position. The debt level appears substantial relative to its market capitalization of JPY 54.1 billion, suggesting moderate financial risk. The negative beta of -0.052 implies low correlation with broader market movements, typical for defensive consumer staples companies.

Growth Trends And Dividend Policy

While specific growth rates aren't provided, the company's focus on instant foods positions it in a stable but potentially low-growth segment of the food industry. The dividend payout appears modest relative to earnings, though exact payout ratios cannot be determined without dividend per share data. The sector's defensive nature typically supports consistent, if not rapidly growing, dividend streams.

Valuation And Market Expectations

At a market cap of JPY 54.1 billion, the company trades at approximately 16 times net income and 0.47 times revenue. These multiples suggest the market prices Nagatanien as a stable, mature business rather than a high-growth opportunity. The negative beta further confirms investor perception of the stock as a defensive holding.

Strategic Advantages And Outlook

Nagatanien benefits from brand heritage and specialization in Japanese food products, though it faces challenges in a competitive, low-margin industry. Future success may depend on product innovation, export opportunities, and operational efficiency improvements. The holding company structure provides flexibility for strategic moves, while the stable demand for packaged foods offers resilience against economic cycles.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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