investorscraft@gmail.com

Intrinsic ValueShokubun Co., Ltd. (9969.T)

Previous Close¥256.00
Intrinsic Value
Upside potential
Previous Close
¥256.00

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

Shokubun Co., Ltd. operates in Japan's consumer cyclical sector, specializing in food-related services, including home delivery of household ingredients, nutrition-focused meal solutions, and institutional catering. The company serves diverse segments such as healthcare (hospital meals), corporate cafeterias, and retail consumers through its multi-faceted food delivery and production ecosystem. Its integrated approach—spanning R&D, food inspection, and logistics—positions it as a niche player in Japan's competitive food service industry. While not a market leader, Shokubun differentiates through preventive and therapeutic food offerings, targeting health-conscious demographics and institutional clients. The company’s ancillary operations in insurance and recruitment provide supplementary revenue streams but remain secondary to its core food business. Its regional focus around Nagoya limits national scalability but allows for localized operational efficiency.

Revenue Profitability And Efficiency

Shokubun reported revenue of ¥6.39 billion for FY2024, reflecting its mid-scale presence in Japan's food service sector. However, net income stood at a loss of ¥15.9 million, with diluted EPS of -¥1.04, indicating profitability challenges. Operating cash flow of ¥219 million suggests some operational resilience, though capital expenditures of ¥-65.7 million highlight restrained investment activity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore weak earnings power, likely pressured by cost inflation or competitive pricing. Operating cash flow positivity indicates modest cash generation, but elevated total debt of ¥2.21 billion against ¥1.69 billion in cash raises concerns about leverage and interest coverage.

Balance Sheet And Financial Health

Shokubun’s balance sheet shows liquidity with ¥1.69 billion in cash, but total debt of ¥2.21 billion results in a net debt position. The debt-to-equity ratio is not disclosed, but the juxtaposition of cash and debt suggests moderate financial strain, requiring careful monitoring of refinancing risks and operational cash flow sustainability.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the FY2024 loss signals growth headwinds. The company maintains a dividend of ¥5 per share, possibly to retain investor confidence despite profitability issues. This payout may be unsustainable if losses persist, warranting scrutiny of future dividend policy adjustments.

Valuation And Market Expectations

With a market cap of ¥3.62 billion and a beta of 0.068, Shokubun is a low-volatility micro-cap stock. The negative earnings and elevated debt likely weigh on valuation multiples, reflecting market skepticism about near-term turnaround prospects.

Strategic Advantages And Outlook

Shokubun’s niche in health-focused food services and institutional catering could leverage Japan’s aging population trends. However, profitability challenges and regional concentration limit upside. Strategic priorities should include cost optimization and debt management to stabilize earnings. The outlook remains cautious unless operational improvements materialize.

Sources

Company filings, market data

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