investorscraft@gmail.com

Intrinsic ValueFUJITA Corp. Co.,Ltd. (3370.T)

Previous Close¥419.00
Intrinsic Value
Upside potential
Previous Close
¥419.00

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

FUJITA CORPORATION Co., Ltd. operates in Japan's competitive fast-food and food processing industry, specializing in cheese, ham, bacon, and ice cream production. The company generates revenue through a dual model of direct restaurant operations and franchising, supplemented by merchandise sales. Positioned as a niche player, FUJITA leverages its vertically integrated supply chain to maintain cost efficiency and product consistency. Its market presence is concentrated regionally, with limited international exposure, reflecting a focus on domestic consumer preferences. The company’s diversified product portfolio and franchising strategy provide resilience against sector volatility, though it faces intense competition from larger chains. FUJITA’s historical rebranding from Family Foods Co., Ltd. in 1996 underscores its evolution within Japan’s cyclical consumer sector.

Revenue Profitability And Efficiency

In FY2024, FUJITA reported revenue of ¥4.59 billion, with net income of ¥52.6 million, reflecting modest profitability in a challenging operating environment. The diluted EPS of ¥12.89 indicates stable earnings per share, while operating cash flow of ¥221.6 million suggests adequate liquidity. Capital expenditures of -¥157.5 million highlight restrained investment activity, possibly prioritizing financial stability over aggressive expansion.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income margins near 1.1%, indicative of tight cost controls or pricing pressures. Operating cash flow covers interest obligations, but elevated total debt of ¥2.19 billion relative to cash reserves (¥514.9 million) signals reliance on leverage. Capital efficiency metrics are not disclosed, limiting deeper analysis.

Balance Sheet And Financial Health

FUJITA’s balance sheet shows liquidity with ¥514.9 million in cash, though total debt of ¥2.19 billion raises leverage concerns. The debt-to-equity ratio is unclear, but the modest market cap (¥1.02 billion) suggests a leveraged capital structure. Financial health hinges on sustaining cash flow to service debt, particularly in a cyclical industry.

Growth Trends And Dividend Policy

Growth trends are muted, with no explicit revenue or profit growth data provided. The dividend payout of ¥2 per share implies a conservative distribution policy, likely prioritizing debt management. Franchising and merchandise sales could offer incremental growth, but macroeconomic headwinds in Japan’s consumer sector may limit near-term upside.

Valuation And Market Expectations

The market cap of ¥1.02 billion and beta of 0.12 suggest low volatility and limited investor expectations. Valuation multiples are unavailable, but the subdued EPS and high debt load may deter premium pricing. Market positioning as a small-cap domestic player likely caps re-rating potential absent significant operational improvements.

Strategic Advantages And Outlook

FUJITA’s integrated supply chain and franchising model provide cost advantages, but its regional focus and small scale limit competitive moats. The outlook remains cautious, with leverage and sector cyclicality as key risks. Strategic shifts toward higher-margin products or digital integration could enhance resilience, though execution risks persist.

Sources

Company description, financial data from disclosed ticker metrics (FY2024).

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