investorscraft@gmail.com

Intrinsic ValueFP Corporation (7947.T)

Previous Close¥2,637.00
Intrinsic Value
Upside potential
Previous Close
¥2,637.00

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

FP Corporation is a specialized Japanese manufacturer of disposable food packaging, primarily serving the domestic market with polystyrene and compound resin containers. The company’s product portfolio includes trays, sashimi containers, sushi boxes, and heat-resistant packaging, catering to supermarkets, convenience stores, food manufacturers, and restaurants. Its vertically integrated operations allow for cost-efficient production, while its focus on food safety and hygiene aligns with Japan’s stringent regulatory standards. FP Corporation holds a stable niche in the packaging industry, benefiting from consistent demand driven by Japan’s food service sector and takeout culture. The company’s long-standing relationships with distributors and retailers reinforce its market position, though it faces competition from alternative materials like biodegradable plastics. While its geographic concentration in Japan limits diversification, it also provides deep regional expertise and logistical advantages.

Revenue Profitability And Efficiency

FP Corporation reported revenue of JPY 235.6 billion for the fiscal year ending March 2025, with net income of JPY 12.5 billion, reflecting a net margin of approximately 5.3%. Operating cash flow stood at JPY 27.9 billion, indicating solid cash generation, though capital expenditures of JPY 15.4 billion suggest ongoing investments in production capacity. The company’s efficiency metrics are in line with industry peers, balancing moderate profitability with steady operational execution.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 154.45 underscores its ability to translate revenue into shareholder returns. With operating cash flow covering capital expenditures, FP Corporation maintains sufficient internal funding for growth initiatives. However, its capital efficiency is tempered by a debt-heavy balance sheet, which may constrain flexibility in a rising interest rate environment.

Balance Sheet And Financial Health

FP Corporation’s financial health is mixed, with JPY 19.0 billion in cash and equivalents offset by JPY 80.5 billion in total debt. The leverage ratio suggests moderate risk, though the company’s stable cash flows provide some cushion. Its liquidity position appears adequate for near-term obligations, but long-term debt management will be critical to maintaining financial stability.

Growth Trends And Dividend Policy

Growth trends are likely tied to Japan’s food service industry, which remains steady but faces demographic challenges. The company’s dividend payout of JPY 57 per share reflects a conservative yet shareholder-friendly policy, aligning with its mature market position. Future growth may depend on product innovation or expansion into sustainable packaging alternatives.

Valuation And Market Expectations

With a market capitalization of JPY 230.4 billion and a beta of 0.168, FP Corporation is viewed as a low-volatility defensive stock. The valuation reflects its stable but slow-growth profile, with investors likely prioritizing dividend consistency over aggressive expansion. Market expectations appear modest, factoring in the company’s niche focus and limited geographic diversification.

Strategic Advantages And Outlook

FP Corporation’s strengths lie in its specialized product lineup and entrenched relationships in Japan’s food packaging sector. However, the long-term outlook hinges on adapting to sustainability trends, such as biodegradable materials, and navigating cost pressures. While the company is well-positioned for steady performance, its ability to innovate and reduce debt will determine its competitive resilience.

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