investorscraft@gmail.com

Intrinsic ValueOhmoriya Co.,Ltd. (2917.T)

Previous Close¥895.00
Intrinsic Value
Upside potential
Previous Close
¥895.00

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

Ohmoriya Co., Ltd. operates in Japan's packaged foods sector, specializing in seaweed and seaweed-derived products. The company's core revenue model revolves around manufacturing and selling seasoned powders, dried seasonings for green tea over rice, and soup seasonings, catering primarily to domestic consumers. As a niche player in the consumer defensive industry, Ohmoriya benefits from stable demand for traditional Japanese food products, though it faces competition from larger diversified food conglomerates. The company’s long-standing presence since 1927 lends it brand recognition in regional markets, but its limited product diversification and geographic focus constrain scalability. Ohmoriya’s market position is further defined by its reliance on Japan’s culinary traditions, which provides resilience but also exposes it to demographic shifts and changing consumer preferences. Its small market cap reflects its specialized focus, with growth opportunities tied to product innovation and potential export expansion.

Revenue Profitability And Efficiency

Ohmoriya reported revenue of ¥16.3 billion for FY 2024, with net income of ¥180 million, reflecting thin margins in the competitive packaged foods sector. Operating cash flow was negative at ¥1.7 billion, likely due to working capital adjustments or timing differences, while capital expenditures remained modest at ¥244 million. The company’s profitability metrics suggest operational challenges, possibly from input cost pressures or pricing constraints.

Earnings Power And Capital Efficiency

Diluted EPS stood at ¥35.82, indicating modest earnings power relative to its market cap. The negative operating cash flow raises questions about near-term liquidity management, though the company maintains a cash reserve of ¥1.1 billion. Ohmoriya’s capital efficiency appears constrained, with limited reinvestment activity and no clear leverage of its balance sheet for growth.

Balance Sheet And Financial Health

Ohmoriya’s financial health is mixed, with ¥1.1 billion in cash against ¥1.5 billion in total debt, resulting in a net debt position. The balance sheet suggests moderate leverage, though the negative operating cash flow warrants monitoring. The company’s ability to service debt hinges on stabilizing profitability and cash generation in the coming fiscal year.

Growth Trends And Dividend Policy

Growth trends appear subdued, with no explicit revenue or earnings guidance provided. The company offers a dividend of ¥15 per share, yielding approximately 1.7% based on current share price, signaling a commitment to shareholder returns despite profitability challenges. Future growth may depend on product line expansions or operational improvements.

Valuation And Market Expectations

With a market cap of ¥4.8 billion, Ohmoriya trades at a low earnings multiple, reflecting its niche market position and limited growth prospects. The beta of 0.129 suggests low correlation with broader market movements, typical for small-cap defensive stocks. Investors likely view the company as a stable but low-growth entity.

Strategic Advantages And Outlook

Ohmoriya’s strategic advantages include its heritage brand and specialization in traditional Japanese seasonings. However, the outlook remains cautious due to operational inefficiencies and a lack of diversification. Success will depend on cost management and potential niche market expansion, though macroeconomic pressures in Japan could pose headwinds.

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