investorscraft@gmail.com

Intrinsic ValueStarzen Company Limited (8043.T)

Previous Close¥1,320.00
Intrinsic Value
Upside potential
Previous Close
¥1,320.00

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

Starzen Company Limited operates as a key player in Japan's packaged foods sector, specializing in meat processing and distribution. The company’s diversified product portfolio includes ham, sausage, bacon, and ready-to-eat meat products, catering to supermarkets, restaurants, and wholesale traders. With a strong domestic presence and export footprint across North America, Asia, and Europe, Starzen leverages its vertically integrated operations—from livestock procurement to food manufacturing—to maintain cost efficiency and quality control. The company’s strategic partnerships with fast-food chains and convenience stores underscore its adaptability to shifting consumer preferences. Despite competition from global meat processors, Starzen differentiates itself through localized product customization and adherence to stringent Japanese food safety standards. Its export business, though smaller than domestic sales, provides growth diversification, particularly in emerging Asian markets where demand for premium meat products is rising.

Revenue Profitability And Efficiency

Starzen reported revenue of ¥410.5 billion for FY2024, reflecting steady demand for its core meat products. Net income stood at ¥7.5 billion, with a diluted EPS of ¥386.61, indicating moderate profitability in a competitive low-margin industry. Operating cash flow of ¥12.8 billion suggests efficient working capital management, though capital expenditures of ¥6.1 billion highlight ongoing investments in production capacity.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified customer base and export revenue streams. Capital efficiency appears balanced, with reinvestment needs offset by stable cash generation. The modest beta of 0.282 indicates lower volatility relative to the market, typical for defensive consumer staples.

Balance Sheet And Financial Health

Starzen’s balance sheet shows ¥16.8 billion in cash against ¥39.9 billion in total debt, implying a manageable leverage position. The debt level is sustainable given consistent operating cash flows, but liquidity could be strained if input costs rise sharply. No significant near-term refinancing risks are evident.

Growth Trends And Dividend Policy

Growth is likely driven by export expansion and product innovation, though domestic market saturation may limit upside. The dividend payout of ¥29.7 per share aligns with industry peers, reflecting a conservative but shareholder-friendly policy. Share buybacks are not explicitly mentioned, suggesting preference for reinvestment or debt reduction.

Valuation And Market Expectations

At a market cap of ¥65 billion, Starzen trades at a P/E of approximately 8.7x (based on FY2024 EPS), below global packaged food peers, possibly reflecting Japan’s subdued growth outlook. The low beta suggests investors view it as a stable defensive holding rather than a high-growth opportunity.

Strategic Advantages And Outlook

Starzen’s strengths lie in its integrated supply chain and trusted brand in Japan’s meat sector. Challenges include margin pressure from volatile livestock prices and competition from cheaper imports. The outlook remains stable, with incremental growth hinging on export market penetration and operational efficiency gains.

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