investorscraft@gmail.com

Intrinsic ValueMitsubishi Shokuhin Co., Ltd. (7451.T)

Previous Close¥6,310.00
Intrinsic Value
Upside potential
Previous Close
¥6,310.00

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

Mitsubishi Shokuhin Co., Ltd. operates as a key player in Japan's food distribution sector, specializing in the wholesale of processed, frozen, and chilled foods, alcoholic beverages, and confectioneries. As a subsidiary of Mitsubishi Corporation, the company leverages its parent's extensive logistics network to serve domestic and international markets, ensuring efficient supply chain management. Its diversified product portfolio caters to retailers, restaurants, and institutional clients, reinforcing its role as a critical intermediary in the food value chain. The company's market position is strengthened by its long-standing relationships with suppliers and customers, alongside its ability to adapt to shifting consumer preferences and regulatory demands. Mitsubishi Shokuhin's integration within the Mitsubishi conglomerate provides competitive advantages in procurement, distribution, and risk management, positioning it as a resilient operator in the consumer defensive sector. The company's focus on quality assurance and sustainability further enhances its reputation in a highly competitive industry.

Revenue Profitability And Efficiency

Mitsubishi Shokuhin reported revenue of JPY 2.08 trillion for FY 2024, with net income of JPY 22.58 billion, reflecting a net margin of approximately 1.1%. The company generated JPY 55.96 billion in operating cash flow, demonstrating efficient working capital management. Capital expenditures were modest at JPY 8.86 billion, indicating disciplined investment in maintaining and upgrading distribution infrastructure.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at JPY 519.87, supported by stable demand for essential food products. Operating cash flow coverage of capital expenditures highlights prudent capital allocation. Mitsubishi Shokuhin's capital-light model, reliant on wholesale distribution, ensures consistent returns without significant fixed-asset intensity.

Balance Sheet And Financial Health

Mitsubishi Shokuhin maintains a conservative balance sheet with JPY 832 million in cash and equivalents and total debt of JPY 5.27 billion. The low debt level relative to operating cash flow underscores financial stability. The company's subsidiary status under Mitsubishi Corporation provides additional liquidity support if needed.

Growth Trends And Dividend Policy

Revenue growth is likely tied to Japan's macroeconomic conditions and food consumption trends. The company paid a dividend of JPY 185 per share, reflecting a commitment to shareholder returns. Future growth may hinge on expanding higher-margin product categories or geographic diversification, though the core business remains stable.

Valuation And Market Expectations

With a market cap of JPY 274.56 billion, the company trades at a P/E multiple derived from its modest earnings base. The low beta of 0.037 suggests minimal correlation to broader market volatility, typical for defensive food distributors. Investors likely value the stock for its steady cash flows and dividend yield.

Strategic Advantages And Outlook

Mitsubishi Shokuhin benefits from its entrenched position in Japan's food supply chain and Mitsubishi Corporation's ecosystem. While growth may be incremental, the company's focus on operational efficiency and strategic partnerships positions it well to navigate cost pressures and demand fluctuations. Long-term opportunities include leveraging technology for supply chain optimization and expanding premium product offerings.

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