investorscraft@gmail.com

Intrinsic ValuePickles Corporation (2925.T)

Previous Close¥1,177.00
Intrinsic Value
Upside potential
Previous Close
¥1,177.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pickles Corporation operates in Japan's packaged foods sector, specializing in pickles, plums, and side dishes. The company generates revenue through manufacturing, direct sales, and distribution of its products, catering primarily to domestic consumers. Its market position is anchored in traditional Japanese food preferences, leveraging regional tastes and established distribution networks. While the industry is competitive, Pickles Corporation maintains a niche presence by focusing on quality and authenticity in its product offerings. The company's dual role as both a manufacturer and distributor allows it to control supply chain efficiencies while adapting to shifting consumer demands. Despite being a smaller player in the broader consumer defensive sector, its specialization in preserved foods provides resilience against economic downturns. However, growth may be constrained by limited geographic diversification and reliance on domestic market trends.

Revenue Profitability And Efficiency

For FY 2022, Pickles Corporation reported revenue of ¥45.0 billion, with net income of ¥2.1 billion, reflecting a net margin of approximately 4.7%. Operating cash flow stood at ¥3.5 billion, indicating reasonable operational efficiency. Capital expenditures of ¥718 million suggest moderate reinvestment in production capabilities, though free cash flow generation remains constrained by working capital needs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥164.63 demonstrates modest earnings power relative to its market capitalization. Operating cash flow covers capital expenditures, but the limited scale of operations restricts higher returns on invested capital. The absence of significant leverage suggests conservative financial management, though this may also limit growth opportunities.

Balance Sheet And Financial Health

Pickles Corporation maintains a solid balance sheet, with ¥6.0 billion in cash and equivalents against ¥2.9 billion in total debt, indicating a healthy liquidity position. The low debt-to-equity ratio underscores financial stability, though the company’s small size may limit access to cheaper financing for expansion.

Growth Trends And Dividend Policy

Revenue growth appears stagnant, reflecting the mature nature of Japan’s packaged foods market. The dividend per share of ¥279 suggests a shareholder-friendly policy, though sustainability depends on stable cash flows. Without significant expansion initiatives, future growth may rely on incremental product innovations or cost optimizations.

Valuation And Market Expectations

Given the lack of disclosed market capitalization, valuation metrics remain unclear. The company’s beta of 0.75 indicates lower volatility compared to the broader market, aligning with its defensive sector positioning. Investors likely view Pickles Corporation as a stable, low-growth entity with modest yield appeal.

Strategic Advantages And Outlook

Pickles Corporation benefits from its niche focus and established domestic presence, but long-term prospects depend on adapting to changing consumer preferences. Limited diversification and a mature market pose challenges, though cost discipline and brand loyalty could sustain profitability. Strategic initiatives to expand product lines or explore export opportunities may be necessary to drive future growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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