investorscraft@gmail.com

Intrinsic ValueGlobal Food Creators Co., Ltd. (7559.T)

Previous Close¥2,012.00
Intrinsic Value
Upside potential
Previous Close
¥2,012.00

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

Global Food Creators Co., Ltd. operates in the packaged foods sector, specializing in the development and wholesale of processed Japanese cuisine for the food service industry. The company serves hotels, tourist inns, and other hospitality businesses with a diverse product portfolio, including main dishes, side dishes, soups, desserts, and seasonings. Its vertically integrated model—spanning planning, manufacturing, and distribution—positions it as a reliable supplier in Japan and select international markets. The company’s focus on traditional Japanese flavors and convenience aligns with the growing demand for authentic, high-quality food solutions in the hospitality sector. While competition is intense, its long-standing presence since 1972 and regional expertise provide a competitive edge in a niche segment of the consumer defensive industry.

Revenue Profitability And Efficiency

The company reported revenue of ¥21.9 billion for FY 2024, with net income of ¥599 million, reflecting a modest but stable profitability margin. Operating cash flow was negative at ¥-87 million, likely due to working capital adjustments, though capital expenditures remained low at ¥-16 million. The diluted EPS of ¥108.34 indicates reasonable earnings distribution across its 5.5 million outstanding shares.

Earnings Power And Capital Efficiency

With a net income margin of approximately 2.7%, Global Food Creators demonstrates moderate earnings power in a competitive industry. The company’s capital efficiency is supported by its low debt levels relative to cash reserves, though negative operating cash flow warrants monitoring for sustained operational liquidity.

Balance Sheet And Financial Health

The balance sheet appears robust, with cash and equivalents of ¥8.3 billion significantly outweighing total debt of ¥725 million. This strong liquidity position provides flexibility for strategic investments or weathering industry downturns. The low debt-to-equity ratio underscores a conservative financial structure.

Growth Trends And Dividend Policy

Growth trends are tempered by the mature nature of the packaged foods sector, though international expansion could offer incremental opportunities. The company maintains a shareholder-friendly dividend policy, distributing ¥46 per share, which aligns with its stable cash generation and conservative leverage.

Valuation And Market Expectations

At a market cap of ¥11.1 billion, the company trades at a P/E ratio of approximately 18.5, reflecting market expectations for steady but unspectacular growth. The low beta of 0.252 suggests relative insulation from broader market volatility, typical for defensive consumer staples.

Strategic Advantages And Outlook

Global Food Creators benefits from its niche focus on Japanese cuisine and established supply chain relationships. While operational cash flow challenges may raise short-term concerns, its strong balance sheet and industry expertise position it for stable long-term performance. The outlook hinges on its ability to capitalize on export demand and operational efficiency improvements.

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