investorscraft@gmail.com

Intrinsic ValueYuasa Funashoku Co., Ltd. (8006.T)

Previous Close¥1,764.00
Intrinsic Value
Upside potential
Previous Close
¥1,764.00

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

Yuasa Funashoku Co., Ltd. is a Japanese food trading company with a diversified portfolio spanning processed foods, confectionery, pet food, liquor, frozen and chilled products, and industrial chemicals. The company serves a broad clientele, including supermarkets, mass retailers, food manufacturers, and wholesalers, leveraging its long-standing presence since 1936 to maintain strong supplier and buyer relationships. Beyond food distribution, Yuasa Funashoku engages in hotel and restaurant management, as well as commercial real estate leasing, adding stability through recurring revenue streams. Operating in Japan's competitive food distribution sector, the company differentiates itself through a multi-category approach, ensuring resilience against demand fluctuations in any single segment. Its focus on both retail and industrial customers provides balanced exposure to consumer and B2B markets. While not a dominant player, its regional expertise and integrated operations—combining trading, hospitality, and real estate—support steady cash flows and moderate growth potential in a mature industry.

Revenue Profitability And Efficiency

For FY 2023, Yuasa Funashoku reported revenue of ¥119.5 billion, with net income of ¥2.47 billion, reflecting a net margin of approximately 2.1%. Operating cash flow stood at ¥841 million, though capital expenditures of ¥-2.06 billion suggest ongoing investments or maintenance outlays. The modest profitability aligns with low-margin food distribution norms, while cash reserves of ¥11.05 billion indicate liquidity strength.

Earnings Power And Capital Efficiency

The company’s diluted EPS data is unavailable, but its net income implies stable earnings generation. With total debt of ¥1.94 billion against cash holdings of ¥11.05 billion, Yuasa Funashoku maintains a conservative leverage profile. The absence of reported shares outstanding limits further per-share analysis, but the dividend payout of ¥120 per share signals a shareholder-friendly policy.

Balance Sheet And Financial Health

Yuasa Funashoku’s balance sheet appears robust, with cash and equivalents exceeding total debt by nearly sixfold. This low-leverage position, coupled with ¥18.1 billion market capitalization, suggests minimal solvency risks. The negative capital expenditures may reflect asset sales or reduced investments, but the strong cash position provides flexibility for future operational or strategic needs.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the dividend of ¥120 per share highlights a commitment to returning capital. The company’s beta of 0.031 indicates minimal correlation with broader market volatility, typical for defensive food distributors. Its multi-segment operations likely insulate it from cyclical downturns, though growth may remain subdued given industry maturity.

Valuation And Market Expectations

At a market cap of ¥18.1 billion, the company trades at a P/E of approximately 7.3x based on FY 2023 net income, suggesting undervaluation relative to sector peers. The low beta implies muted market expectations for explosive growth, aligning with its stable but slow-moving industry positioning.

Strategic Advantages And Outlook

Yuasa Funashoku’s key strengths lie in its diversified product mix, asset-light operations, and ancillary real estate income. While food distribution faces margin pressures, its ancillary businesses and strong liquidity provide stability. The outlook remains neutral, with growth likely tied to incremental market share gains or operational efficiencies rather than transformative expansion.

Sources

Company description, financial data from disclosed ticker metrics

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