Data is not available at this time.
OM2 Network Co., Ltd. operates in Japan's food distribution sector, specializing in meat retail, prepared foods, and restaurant operations. The company’s vertically integrated model spans meat manufacturing, processing, and direct-to-consumer sales through its retail and dining brands, including 12 months and o dining. This integration allows OM2 Network to control quality and costs while catering to diverse consumer preferences in Japan’s competitive food market. The company’s focus on both retail and dining segments positions it as a niche player with a stable revenue base, though it faces competition from larger food distributors and restaurant chains. Its long-standing presence since 1958 lends credibility, but growth may hinge on expanding its brand appeal and operational efficiency in a mature industry.
OM2 Network reported revenue of ¥32.8 billion for FY2025, with net income of ¥1.1 billion, reflecting a net margin of approximately 3.3%. Operating cash flow stood at ¥1.3 billion, supported by disciplined capital expenditures of ¥384 million. The company’s ability to generate positive cash flow underscores its operational efficiency, though margins remain modest for the sector.
Diluted EPS of ¥163.82 highlights the company’s earnings power relative to its share count. With a capital-light model (evidenced by low capex), OM2 Network allocates resources effectively, though its return metrics are tempered by the low-growth nature of its industry. The absence of significant debt (¥507 million) further bolsters capital efficiency.
The balance sheet is robust, with ¥9.7 billion in cash and equivalents against minimal debt, yielding a net cash position. This liquidity provides flexibility for reinvestment or dividends, though the company’s conservative leverage suggests limited aggressive expansion plans.
Growth appears steady but unspectacular, typical of Japan’s mature food sector. The dividend of ¥34 per share implies a payout ratio of ~20%, balancing shareholder returns with retention for modest reinvestment needs. Comparable sector peers may offer higher yields, but OM2 Network’s stability is a draw.
At a market cap of ¥9.9 billion, the stock trades at ~9x trailing earnings, aligning with sector averages. The low beta (0.22) signals market perception of stability, though limited upside potential may deter growth-focused investors.
OM2 Network’s vertical integration and brand diversification provide resilience, but its outlook is tied to Japan’s stagnant consumer spending. Strategic advantages include cost control and niche market positioning, though scalability challenges persist. The company’s focus on operational efficiency and cash flow generation should sustain its current trajectory.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |