investorscraft@gmail.com

Intrinsic ValueLife Foods Co., Ltd. (3065.T)

Previous Close¥1,638.00
Intrinsic Value
Upside potential
Previous Close
¥1,638.00

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

Life Foods Co., Ltd. operates a chain of Japanese-style restaurants primarily under brands such as Zameshiya, Machikadoya, Meshiya, and Sanuki noodles, focusing on the Kansai and Chubu regions of Japan. As a subsidiary of Seven & i Holdings Co., Ltd., the company benefits from synergies with a larger retail network while maintaining a niche in traditional Japanese cuisine. Its revenue model is driven by in-restaurant dining, leveraging regional culinary preferences and operational efficiency. The company competes in Japan's highly fragmented restaurant sector, where differentiation through authentic dining experiences and localized branding is critical. While not a market leader in scale, Life Foods holds a stable position in its regional markets, supported by consistent demand for affordable, quality Japanese fare. The company’s strategic focus on regional clusters allows for cost-effective supply chains and targeted marketing, though it faces competition from both independent eateries and larger chains.

Revenue Profitability And Efficiency

Life Foods reported revenue of JPY 9.78 billion for FY 2025, with net income of JPY 402 million, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 315 million, while capital expenditures were limited to JPY 84 million, indicating disciplined spending. The company’s cash position of JPY 2.23 billion suggests liquidity resilience, though its revenue scale remains regional and niche.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 130.66 underscores its ability to generate earnings despite operating in a competitive low-margin industry. With minimal debt (JPY 556 million) and a cash-heavy balance sheet, Life Foods demonstrates conservative capital management. Its capital efficiency is adequate, though growth investments appear restrained, likely due to its regional focus.

Balance Sheet And Financial Health

Life Foods maintains a robust financial position, with cash and equivalents (JPY 2.23 billion) significantly outweighing total debt (JPY 556 million). This low-leverage structure provides flexibility but may also indicate underutilized growth potential. The absence of aggressive borrowing aligns with its steady, regional business model.

Growth Trends And Dividend Policy

Growth appears incremental, with no explicit expansion strategy beyond its current regions. The company pays a nominal dividend (JPY 5 per share), signaling a preference for liquidity retention over shareholder returns. This conservative approach aligns with its subsidiary status under Seven & i Holdings.

Valuation And Market Expectations

With a market cap of JPY 5.1 billion and a low beta (0.103), Life Foods is priced as a stable, low-volatility small-cap. Its valuation reflects modest growth expectations, trading at a P/E multiple derived from its regional niche and steady earnings.

Strategic Advantages And Outlook

Life Foods’ key advantage lies in its regional specialization and affiliation with Seven & i Holdings, which provides operational support. However, its growth trajectory is likely constrained by its narrow geographic focus. The outlook remains stable but unspectacular, hinging on consistent execution in its core markets.

Sources

Company filings, Bloomberg

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