investorscraft@gmail.com

Intrinsic ValueIfuji Sangyo Co., Ltd. (2924.T)

Previous Close¥2,069.00
Intrinsic Value
Upside potential
Previous Close
¥2,069.00

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

Ifuji Sangyo Co., Ltd. operates as a specialized egg processing company in Japan, serving the food manufacturing and service industries. Its core revenue model revolves around producing and distributing liquid, frozen, and boiled eggs, as well as egg-based products like chawanmushi base and powdered seasonings. The company caters to confectionery, bakery, frozen food, and restaurant sectors, positioning itself as a key supplier in Japan's agricultural value chain. Additionally, Ifuji Sangyo has diversified into solar power generation, leveraging its infrastructure for supplementary income. The company maintains a niche but stable market position due to its focus on quality and reliability in a competitive food ingredients sector. Its integration into both industrial and consumer-facing segments provides resilience against demand fluctuations.

Revenue Profitability And Efficiency

Ifuji Sangyo reported revenue of JPY 24.5 billion for FY2024, with net income of JPY 1.6 billion, reflecting a net margin of approximately 6.5%. The company's diluted EPS stood at JPY 193.42, though operating cash flow was negative at JPY -292 million, likely due to working capital adjustments or timing differences. Capital expenditures of JPY -692 million suggest ongoing investments in production or solar energy infrastructure.

Earnings Power And Capital Efficiency

The company demonstrates moderate earnings power, with its core egg processing business driving profitability. Negative operating cash flow raises questions about short-term liquidity management, but its JPY 3.15 billion cash reserve provides a buffer. The solar power segment may contribute to long-term capital efficiency, though its current impact appears limited relative to the core business.

Balance Sheet And Financial Health

Ifuji Sangyo maintains a balanced financial position, with JPY 3.15 billion in cash against JPY 2.53 billion in total debt. The modest leverage and substantial cash holdings suggest prudent financial management. The negative operating cash flow warrants monitoring, but the company's overall liquidity position remains stable given its cash reserves and manageable debt levels.

Growth Trends And Dividend Policy

The company's growth appears steady rather than explosive, aligned with Japan's mature food industry. Its dividend payout of JPY 66 per share indicates a shareholder-friendly policy, with a yield likely in line with sector averages. The solar power venture represents a strategic growth avenue, though its contribution to top-line expansion is not yet quantifiable from available data.

Valuation And Market Expectations

With a market cap of JPY 16.3 billion, Ifuji Sangyo trades at a P/E ratio around 10x based on FY2024 earnings, suggesting modest market expectations. The negative beta of -0.245 implies low correlation with broader market movements, typical for defensive food sector stocks. Investors likely value the company for its stable niche positioning rather than high growth potential.

Strategic Advantages And Outlook

Ifuji Sangyo's strategic advantages include its specialized product offerings and established relationships with food manufacturers. The solar power diversification could enhance long-term sustainability. However, the company faces risks from input cost volatility and Japan's demographic challenges. The outlook remains stable, with steady demand for processed egg products offsetting limited near-term growth catalysts.

Sources

Company description, financial data from public disclosures (likely Japanese filings), market data from exchange

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