investorscraft@gmail.com

Intrinsic ValueFujicco Co., Ltd. (2908.T)

Previous Close¥1,614.00
Intrinsic Value
Upside potential
Previous Close
¥1,614.00

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

Fujicco Co., Ltd. operates in Japan's packaged foods sector, specializing in delicatessen, kombu-based products, bean-based foods, yogurt, desserts, and health-focused functional ingredients. The company serves both retail consumers and B2B clients, including food manufacturers and pharmaceutical/cosmetics firms, through its diversified product portfolio. Its core revenue model relies on manufacturing, wholesale distribution, and branded retail sales, with a strong emphasis on traditional Japanese ingredients like kombu and black soybeans. Fujicco holds a niche position in Japan's consumer defensive sector, leveraging its long-standing expertise in fermented and preserved foods. The company differentiates itself through health-oriented innovations, such as soybean isoflavones and kombu minerals, catering to growing demand for functional foods. Despite competition from larger conglomerates, Fujicco maintains relevance through regional specialization and product authenticity.

Revenue Profitability And Efficiency

Fujicco generated JPY 55.7 billion in revenue for FY2024, with net income of JPY 1.1 billion, reflecting a net margin of approximately 2%. Operating cash flow stood at JPY 2.8 billion, demonstrating stable cash generation. Capital expenditures of JPY 2.4 billion suggest ongoing investments in production capabilities, though the company maintains a capital-light model with zero debt.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 39 indicates modest but consistent earnings power. With no debt and JPY 11.3 billion in cash reserves, Fujicco exhibits strong capital efficiency and low financial risk. The absence of leverage allows for flexible reinvestment in product development and operational improvements.

Balance Sheet And Financial Health

Fujicco's balance sheet is notably conservative, with zero debt and substantial cash holdings equivalent to approximately 25% of its market capitalization. This positions the company to weather economic downturns and pursue strategic opportunities without financial strain. The lack of leverage underscores management's risk-averse approach.

Growth Trends And Dividend Policy

While growth appears moderate, the company maintains shareholder returns through a dividend of JPY 46 per share, offering a yield competitive with Japanese consumer staples peers. The focus on health-focused product lines may support future growth as demographic trends favor functional foods in Japan's aging market.

Valuation And Market Expectations

At a market cap of JPY 45.3 billion, Fujicco trades at approximately 0.8x revenue and 40x net income, reflecting typical valuations for niche Japanese food producers. The negative beta of -0.088 suggests low correlation with broader market movements, characteristic of defensive consumer staples.

Strategic Advantages And Outlook

Fujicco's strategic advantages lie in its specialized product knowledge and established distribution channels for traditional Japanese foods. The outlook remains stable, supported by consistent demand for core products, though growth may depend on successful expansion of health-focused offerings. The company's strong balance sheet provides flexibility to adapt to changing consumer preferences.

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