investorscraft@gmail.com

Intrinsic ValueAsahi Group Holdings, Ltd. (2502.T)

Previous Close¥1,612.50
Intrinsic Value
Upside potential
Previous Close
¥1,612.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Asahi Group Holdings, Ltd. is a leading global beverage company with a diversified portfolio spanning alcoholic drinks, soft drinks, and food products. The company operates across multiple segments, including Alcohol Beverages, Soft Drinks, Food, and Overseas, leveraging well-established brands such as Asahi Super Dry, Peroni Nastro Azzurro, and Pilsner Urquell. Its core revenue model is driven by premiumization, geographic expansion, and category diversification, with a strong foothold in Japan and growing international presence, particularly in Europe and Australia. Asahi competes in the highly consolidated alcoholic beverage market, where it differentiates through product innovation, brand equity, and strategic acquisitions. The company’s soft drink and food segments provide additional revenue stability, catering to health-conscious consumers with products like Calpis lactic acid drinks and Dear-Natura supplements. Asahi’s market position is reinforced by its vertically integrated operations, which include manufacturing, distribution, and even restaurant management, ensuring control over quality and supply chain efficiency. The company’s focus on sustainability and digital transformation further strengthens its competitive edge in an evolving industry landscape.

Revenue Profitability And Efficiency

Asahi reported revenue of JPY 2.94 trillion for the fiscal year, with net income of JPY 192.08 billion, reflecting a net margin of approximately 6.5%. Operating cash flow stood at JPY 403.72 billion, underscoring strong cash generation capabilities. Capital expenditures totaled JPY 108.33 billion, indicating disciplined reinvestment in production and distribution infrastructure. The company’s ability to maintain profitability amid input cost pressures highlights its pricing power and operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS for the period was JPY 126.63, demonstrating steady earnings growth. The company’s capital efficiency is supported by its diversified revenue streams and scalable operations. While total debt of JPY 1.28 trillion is notable, it is balanced by robust cash flow generation and a manageable leverage profile. Asahi’s focus on high-margin premium products and cost optimization contributes to sustained earnings power.

Balance Sheet And Financial Health

Asahi’s balance sheet shows JPY 83.96 billion in cash and equivalents against total debt of JPY 1.28 trillion, reflecting a leveraged but stable financial position. The company’s debt is primarily long-term, aligned with its strategic investments in acquisitions and capacity expansion. Strong operating cash flow provides ample coverage for interest and dividend obligations, ensuring financial flexibility.

Growth Trends And Dividend Policy

Asahi has pursued growth through acquisitions, such as its expansion into the European beer market, while organic growth is driven by premium product launches and geographic penetration. The company maintains a shareholder-friendly dividend policy, with a dividend per share of JPY 49.00, offering a moderate yield. Future growth is expected to be balanced between reinvestment and returns to shareholders.

Valuation And Market Expectations

With a market capitalization of JPY 2.81 trillion and a beta of 0.535, Asahi is viewed as a stable defensive play. The stock’s valuation reflects expectations of steady growth, supported by its diversified portfolio and international expansion. Investors likely price in moderate earnings growth, with a focus on margin improvement and free cash flow generation.

Strategic Advantages And Outlook

Asahi’s strategic advantages include its strong brand portfolio, global distribution network, and focus on premiumization. The company is well-positioned to capitalize on trends like health-conscious consumption and sustainability. Near-term challenges include inflationary pressures and competitive dynamics, but long-term prospects remain favorable due to its scalable business model and disciplined capital allocation.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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