Data is not available at this time.
Kirin Holdings operates as a diversified beverage and pharmaceutical conglomerate, with a strong presence in Japan and international markets. Its core segments include alcoholic beverages (beer, spirits, wine), non-alcoholic drinks (soft drinks, juices, dairy), and pharmaceuticals. The company leverages its well-established brands, such as Kirin Beer and Four Roses bourbon, to maintain a competitive edge in Japan’s mature alcoholic beverage market, while expanding into health-focused segments like functional beverages and biopharmaceuticals. Kirin’s vertically integrated supply chain and strategic partnerships, including its long-standing Coca-Cola bottling agreement, enhance its market resilience. The Oceania segment, driven by acquisitions like Lion, provides exposure to high-growth markets. Despite intense competition from rivals such as Asahi and Suntory, Kirin maintains a stable market share through innovation, premiumization, and cross-segment synergies. Its pharmaceutical arm diversifies revenue streams, though it remains a smaller contributor. The company’s focus on sustainability and health-conscious products aligns with shifting consumer preferences, positioning it for gradual growth in a challenging industry landscape.
Kirin reported revenue of ¥2.34 trillion for FY 2024, reflecting steady demand in its core markets. Net income stood at ¥58.2 billion, with a diluted EPS of ¥71.87, indicating moderate profitability amid cost pressures. Operating cash flow was robust at ¥242.8 billion, though capital expenditures of ¥180.6 billion highlight ongoing investments in production and innovation. The company’s operating margin remains under scrutiny due to rising input costs and competitive pricing.
Kirin’s earnings are supported by its diversified portfolio, with alcoholic beverages driving the majority of profits. The pharmaceuticals segment, while smaller, contributes higher margins. Capital efficiency is tempered by heavy capex, but strong cash flow generation supports reinvestment and debt servicing. The company’s ROIC reflects disciplined allocation, though regional volatility in Oceania poses risks.
Kirin’s balance sheet shows ¥118.6 billion in cash against ¥857.6 billion in total debt, indicating moderate leverage. Liquidity is adequate, with operating cash flow covering interest obligations. The debt-to-equity ratio suggests prudent financial management, but currency fluctuations in international markets could impact leverage metrics.
Growth is driven by premiumization in alcoholic beverages and expansion in health-focused products. The dividend payout is stable, with a ¥71 per share dividend, reflecting a commitment to shareholder returns. However, top-line growth remains modest, constrained by Japan’s aging population and saturated beverage market.
With a market cap of ¥1.66 trillion and a beta of 0.25, Kirin is viewed as a defensive stock. Valuation multiples align with peers, though investors may discount slower growth in traditional segments. The market expects incremental gains from pharmaceuticals and overseas expansion.
Kirin’s strengths lie in brand equity, diversification, and strategic acquisitions. Challenges include regulatory pressures and shifting consumer trends. The outlook is cautiously optimistic, with growth hinging on innovation and international execution.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |