investorscraft@gmail.com

Intrinsic ValueOM2 Network Co.,Ltd. (7614.T)

Previous Close¥1,541.00
Intrinsic Value
Upside potential
Previous Close
¥1,541.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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