Data is not available at this time.
Nichirei Corporation operates as a diversified Japanese conglomerate with core operations in processed foods, marine products, meat and poultry, logistics, real estate, and biosciences. The company’s processed foods segment, a key revenue driver, includes frozen foods, wellness products, and retort-pouch meals, catering to Japan’s demand for convenience and quality. Its logistics division provides refrigerated warehousing and transport services, leveraging Japan’s stringent cold-chain requirements. In biosciences, Nichirei focuses on cell biotechnology and functional materials, positioning itself at the intersection of food science and advanced research. The company’s real estate arm manages office spaces and housing developments, benefiting from urban demand in Tokyo. Nichirei’s vertically integrated model—spanning production, distribution, and storage—enhances its resilience in the competitive packaged foods sector. With a legacy dating back to 1942, the firm maintains a strong domestic presence while exploring niche export opportunities for its frozen and marine products.
Nichirei reported revenue of JPY 680.1 billion for FY 2024, with net income of JPY 24.5 billion, reflecting a net margin of approximately 3.6%. Operating cash flow stood at JPY 62.4 billion, supported by stable demand in its core segments. Capital expenditures of JPY 26.7 billion indicate ongoing investments in logistics infrastructure and production capabilities.
The company’s diluted EPS of JPY 191.8 underscores its ability to generate earnings despite Japan’s deflationary pressures. Its capital efficiency is evident in the balance between reinvestment (capex at 4% of revenue) and cash flow generation, though debt levels warrant monitoring.
Nichirei holds JPY 31.3 billion in cash against total debt of JPY 98 billion, resulting in a moderate leverage position. The liquidity profile remains manageable, with operating cash flow covering interest obligations. The logistics and real estate assets provide collateral strength.
Revenue growth has been steady, driven by processed foods and logistics. The dividend payout of JPY 61.5 per share aligns with a conservative but shareholder-friendly policy, offering a yield in line with Japanese consumer defensive peers.
At a market cap of JPY 460.9 billion, Nichirei trades at ~19x net income, reflecting its stable cash flows and defensive sector positioning. The low beta (0.32) indicates resilience to market volatility.
Nichirei’s integrated supply chain and diversified revenue streams mitigate sector-specific risks. Focus on premium frozen foods and biosciences R&D could unlock long-term growth, though demographic challenges in Japan may temper upside.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |