investorscraft@gmail.com

Intrinsic ValueMaruzen Co., Ltd. (5982.T)

Previous Close¥3,700.00
Intrinsic Value
Upside potential
Previous Close
¥3,700.00

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

Maruzen Co., Ltd. operates in the industrial machinery sector, specializing in the manufacture and sale of commercial kitchen equipment. The company’s product portfolio includes fryers, grillers, noodle boilers, steamers, and rice cookers, catering primarily to restaurant chains, hotels, and convenience stores. With a strong presence in Japan and expanding reach across Asia-Pacific and the U.S., Maruzen leverages its technical expertise to serve diverse foodservice segments. Its market position is reinforced by a reputation for reliability and innovation in energy-efficient kitchen solutions, particularly in high-demand markets like ramen and fast-casual dining. The company’s global distribution network and focus on durable, high-performance equipment position it as a key player in the commercial kitchen machinery industry.

Revenue Profitability And Efficiency

Maruzen reported revenue of ¥64.3 billion for FY2025, with net income of ¥4.6 billion, reflecting a net margin of approximately 7.2%. The company’s operating cash flow stood at ¥5.4 billion, indicating efficient cash generation from core operations. Capital expenditures were modest at ¥985 million, suggesting disciplined investment in maintaining production capabilities without overextending financially.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥294.43 underscores its earnings power, supported by a capital-light model with minimal debt (¥12.7 million). High cash reserves of ¥35.8 billion further highlight strong liquidity and low financial leverage, enabling flexibility for strategic initiatives or shareholder returns.

Balance Sheet And Financial Health

Maruzen’s balance sheet is robust, with cash and equivalents exceeding total debt by a wide margin. The negligible debt load and substantial liquidity position the company favorably to weather economic downturns or invest in growth opportunities without relying on external financing.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, Maruzen’s international footprint suggests potential for expansion in emerging markets. The company pays a dividend of ¥115 per share, indicating a commitment to returning capital to shareholders, though the payout ratio remains sustainable given its earnings and cash reserves.

Valuation And Market Expectations

With a market cap of ¥55.1 billion and a beta of 0.27, Maruzen is perceived as a low-volatility stock. The valuation reflects steady demand for commercial kitchen equipment, though investor expectations may hinge on international growth execution and margin stability.

Strategic Advantages And Outlook

Maruzen’s competitive edge lies in its specialized product range and established distribution channels. The outlook is stable, supported by recurring demand from the foodservice industry, though macroeconomic pressures in key markets like China could pose risks. Strategic focus on energy-efficient innovations may further solidify its market position.

Sources

Company filings, market data

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