investorscraft@gmail.com

Intrinsic ValueNichimo Co., Ltd. (8091.T)

Previous Close¥2,516.00
Intrinsic Value
Upside potential
Previous Close
¥2,516.00

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

Nichimo Co., Ltd. operates as a diversified Japanese company specializing in marine processed foods, fishing equipment, and related industrial products. Its core revenue streams derive from manufacturing and distributing surimi, fresh and frozen fish products, and aquaculture supplies, positioning it as a key player in Japan's packaged foods sector. The company also engages in synthetic resins, logistics, and staffing services, broadening its market reach beyond traditional seafood processing. Nichimo’s vertically integrated operations—from fishing gear production to food processing machinery—enhance its competitive edge in both domestic and international markets. With a legacy dating back to 1910, the company has established strong supply chain relationships and brand recognition, particularly in Asia. Its diversified portfolio mitigates sector-specific risks while capitalizing on Japan’s seafood consumption trends and global demand for aquaculture solutions.

Revenue Profitability And Efficiency

Nichimo reported revenue of JPY 127.8 billion for FY 2024, with net income of JPY 2.3 billion, reflecting a net margin of approximately 1.8%. Operating cash flow stood at JPY 6.6 billion, supported by disciplined cost management. Capital expenditures of JPY 1.0 billion indicate moderate reinvestment, aligning with its stable but low-growth industry profile.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 283.21 underscores its ability to generate earnings despite thin margins. With operating cash flow covering capital expenditures by a factor of 6.3x, Nichimo demonstrates efficient capital deployment, though its profitability is constrained by the competitive and commoditized nature of the seafood processing industry.

Balance Sheet And Financial Health

Nichimo maintains a conservative balance sheet with JPY 8.4 billion in cash against JPY 29.1 billion in total debt, yielding a net debt position of JPY 20.7 billion. The debt-to-equity ratio appears manageable given steady cash flows, but liquidity metrics warrant monitoring given the cyclicality of its core markets.

Growth Trends And Dividend Policy

Revenue growth has been muted, consistent with Japan’s stagnant seafood consumption. The company’s JPY 90 per share dividend implies a payout ratio of ~32% of net income, signaling a commitment to shareholder returns despite limited top-line expansion. Future growth may hinge on aquaculture and international diversification.

Valuation And Market Expectations

At a market cap of JPY 17.5 billion, Nichimo trades at a P/E of ~7.5x, reflecting its low-growth profile and sector norms. The beta of 0.279 suggests lower volatility relative to the broader market, aligning with its defensive consumer staples positioning.

Strategic Advantages And Outlook

Nichimo’s strengths lie in its diversified product mix and long-standing industry relationships. However, reliance on Japan’s aging demographic and price-sensitive markets poses challenges. Strategic focus on higher-margin aquaculture and health foods could offset secular declines in traditional seafood demand.

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