investorscraft@gmail.com

Intrinsic ValueAFC-HD AMS Life Science Co., Ltd. (2927.T)

Previous Close¥884.00
Intrinsic Value
Upside potential
Previous Close
¥884.00

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

AFC-HD AMS Life Science Co., Ltd. is a specialized Japanese manufacturer and distributor of health foods, dietary supplements, and cosmetics, operating primarily in the consumer defensive sector. The company’s revenue model is built on vertical integration, encompassing product development, manufacturing, and direct-to-consumer sales through mail orders, e-commerce, and TV shopping channels. Its diverse product portfolio includes tablets, capsules, beverages, and skincare items, catering to health-conscious consumers in Japan and select international markets. AFC-HD AMS Life Science differentiates itself through proprietary formulations and a multi-channel distribution strategy, which includes wholesale, retail, and digital platforms. The company also leverages ancillary businesses such as health information services, media production, and educational centers to diversify revenue streams. Positioned in the competitive packaged foods and personal care segments, the company targets niche demand for functional health products, though it faces challenges from larger multinational players and shifting consumer preferences. Its long-standing presence since 1969 provides brand credibility, but growth depends on innovation and expansion into higher-margin segments.

Revenue Profitability And Efficiency

In FY 2024, AFC-HD AMS Life Science reported revenue of ¥30.2 billion, with net income of ¥1.25 billion, reflecting modest profitability in a competitive market. Operating cash flow stood at ¥1.54 billion, though capital expenditures of ¥3.41 billion suggest ongoing investments in production or distribution capabilities. The company’s ability to maintain positive cash flow despite high capex indicates disciplined cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS data is unavailable, but its net income margin of approximately 4.1% highlights moderate earnings power. High capital expenditures relative to operating cash flow may pressure near-term returns, though these investments could support long-term efficiency if aligned with growth initiatives.

Balance Sheet And Financial Health

AFC-HD AMS Life Science holds ¥12.2 billion in cash against total debt of ¥22.9 billion, indicating a leveraged balance sheet. The debt-to-equity ratio is unclear without equity figures, but the liquidity position appears manageable given stable operating cash flows. Investors should monitor debt servicing capacity amid rising interest rates.

Growth Trends And Dividend Policy

The company’s growth trajectory is tied to demand for health supplements and cosmetics, with limited visibility into recent trends. A dividend of ¥31 per share suggests a commitment to shareholder returns, though the payout ratio cannot be determined without EPS data. Expansion into international markets could drive future revenue diversification.

Valuation And Market Expectations

With a market cap of ¥12 billion and a beta of 0.39, the stock exhibits low volatility relative to the broader market. The valuation reflects investor expectations of steady but unspectacular growth, typical for a niche consumer defensive player in Japan.

Strategic Advantages And Outlook

AFC-HD AMS Life Science benefits from vertical integration and a multi-channel sales approach, but its outlook hinges on product innovation and scaling higher-margin segments. Macroeconomic pressures in Japan and competition in the health foods space pose risks, while its established brand and diversified operations provide stability.

Sources

Company description, financial data from public disclosures (unspecified filings), market data from exchange sources

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