investorscraft@gmail.com

Intrinsic ValueAhjikan Co., Ltd. (2907.T)

Previous Close¥1,340.00
Intrinsic Value
Upside potential
Previous Close
¥1,340.00

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

Ahjikan Co., Ltd. operates in Japan's packaged foods sector, specializing in processed food products such as sushi, surimi, tofu, and imitation crab meat. The company serves both domestic and export markets, leveraging its expertise in traditional Japanese food processing. Its diversified product portfolio includes ready-to-eat side dishes, vegetable and fish paste products, and agricultural goods, positioning it as a niche player in Japan's competitive consumer defensive industry. Ahjikan's vertically integrated operations, from production to wholesale, enhance cost efficiency and supply chain control. While not a market leader, the company maintains a stable presence by catering to regional demand for high-quality, traditional Japanese food products. Its focus on export markets, particularly for specialty items like Burdock tea, provides additional revenue diversification.

Revenue Profitability And Efficiency

Ahjikan reported revenue of JPY 50.2 billion for FY 2024, with net income of JPY 1.51 billion, reflecting a net margin of approximately 3.0%. Operating cash flow stood at JPY 1.38 billion, while capital expenditures were JPY 928 million, indicating moderate reinvestment needs. The company's profitability metrics suggest efficient operations within Japan's low-margin packaged foods sector.

Earnings Power And Capital Efficiency

The company generated diluted EPS of JPY 198.27, demonstrating stable earnings power. With a market capitalization of JPY 9.16 billion, Ahjikan operates at a smaller scale compared to industry leaders, but its focused product mix and regional distribution network support consistent capital returns.

Balance Sheet And Financial Health

Ahjikan maintains a conservative balance sheet with JPY 2.18 billion in cash and equivalents against total debt of JPY 5.57 billion. The debt level appears manageable given its cash flow generation, though liquidity could be constrained during market downturns given the company's modest cash reserves.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, typical for a mature food processor in Japan. The company pays a dividend of JPY 104 per share, yielding approximately 2-3% based on recent share prices, reflecting a commitment to shareholder returns despite its smaller size.

Valuation And Market Expectations

Trading at a P/E ratio around 6-7x based on FY2024 earnings, Ahjikan is valued as a stable but low-growth consumer defensive stock. The minimal beta of 0.081 indicates low correlation with broader market movements, typical for a niche food producer.

Strategic Advantages And Outlook

Ahjikan's main strengths lie in its specialized product expertise and regional market knowledge. However, limited scale and dependence on the Japanese market constrain growth potential. The outlook remains stable, with gradual expansion in export markets and product innovation likely driving marginal growth.

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