investorscraft@gmail.com

Intrinsic ValueAjinomoto Co., Inc. (2802.T)

Previous Close¥3,520.00
Intrinsic Value
Upside potential
Previous Close
¥3,520.00

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

Ajinomoto Co., Inc. is a global leader in the packaged foods industry, specializing in seasonings, frozen foods, and healthcare products. The company operates through three core segments: Seasonings and Foods, Frozen Foods, and Healthcare and Other. Its flagship products, such as AJI-NO-MOTO and Cook Do, dominate the seasoning market, while its frozen food line, including Chinese dumplings and processed chicken, caters to convenience-driven consumers. The healthcare segment leverages amino acid technology for pharmaceuticals, cosmetics, and sports nutrition, positioning Ajinomoto as a diversified player in both consumer staples and specialty ingredients. With a strong presence in Japan and international markets, the company benefits from brand loyalty and innovation in food science. Its semiconductor packaging material, Ajinomoto Build-up Film, further diversifies revenue streams, showcasing its adaptability across industries. Ajinomoto’s market position is reinforced by its century-old heritage, R&D capabilities, and strategic focus on health-conscious and convenience trends.

Revenue Profitability And Efficiency

Ajinomoto reported revenue of JPY 1.44 trillion for FY 2024, with net income of JPY 87.1 billion, reflecting a net margin of approximately 6.1%. Operating cash flow stood at JPY 168.1 billion, underscoring robust cash generation. Capital expenditures of JPY 65.8 billion indicate ongoing investments in production and innovation, aligning with its growth strategy. The company’s efficiency is evident in its ability to maintain profitability despite competitive and inflationary pressures.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 167.4 highlights Ajinomoto’s earnings power, supported by its diversified product portfolio and global reach. The company’s capital efficiency is demonstrated by its ability to generate significant operating cash flow relative to its debt levels, with total debt at JPY 442.5 billion. This balance suggests prudent financial management and a focus on sustainable growth.

Balance Sheet And Financial Health

Ajinomoto’s balance sheet remains solid, with JPY 171.5 billion in cash and equivalents against total debt of JPY 442.5 billion. The company’s moderate leverage and strong cash position provide flexibility for strategic investments and dividend payments. Its financial health is further supported by consistent cash flow generation and a manageable debt-to-equity ratio.

Growth Trends And Dividend Policy

Ajinomoto has demonstrated steady growth, driven by its core segments and international expansion. The company’s dividend policy, with a payout of JPY 80 per share, reflects its commitment to shareholder returns while retaining capital for reinvestment. Growth trends are likely to be sustained by innovation in health-focused and convenience products, particularly in emerging markets.

Valuation And Market Expectations

With a market capitalization of JPY 3.39 trillion and a beta of 0.007, Ajinomoto is perceived as a stable, low-volatility investment. The market values its defensive sector positioning, consistent profitability, and growth potential in healthcare and specialty ingredients. Current valuation metrics suggest investor confidence in its long-term strategy and ability to navigate macroeconomic challenges.

Strategic Advantages And Outlook

Ajinomoto’s strategic advantages include its strong brand equity, diversified product portfolio, and R&D capabilities in amino acid technology. The outlook remains positive, with growth opportunities in health-conscious and convenience food segments, as well as expansion in emerging markets. The company’s focus on innovation and sustainability positions it well for long-term success in a competitive global market.

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