Loading...

Suntory Beverage & Food Ltd
TSE:2587

Watchlist Manager
Suntory Beverage & Food Ltd Logo
Suntory Beverage & Food Ltd
TSE:2587
Watchlist
Price: 4 855 JPY +0.83% Market Closed
Updated: Mar 25, 2023

Intrinsic Value

The intrinsic value of one Suntory Beverage & Food Ltd stock under the Base Case scenario is 6 141.05 JPY. Compared to the current market price of 4 855 JPY, Suntory Beverage & Food Ltd is Undervalued by 21%.

The Intrinsic Value is calculated as the average of the two valuation methods:

Intrinsic Value
Base Case
6 141.05 JPY
Undervaluation 21%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Fundamental Analysis

Profitability Score
Profitability Due Diligence

Suntory Beverage & Food Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Positive Net Income
Positive 3-Year Average ROIC
Positive 3-Year Average ROE
Positive Operating Income
52/100
Profitability
Score

Suntory Beverage & Food Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Suntory Beverage & Food Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Average Altman Z-Score
Short-Term Liabilities
Long-Term Liabilities
Negative Net Debt
77/100
Solvency
Score

Suntory Beverage & Food Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Financials

Balance Sheet Decomposition
Suntory Beverage & Food Ltd

Current Assets 606B
Cash & Short-Term Investments 204B
Receivables 271B
Other Current Assets 132B
Non-Current Assets 1.2T
Long-Term Investments 16.1B
PP&E 430B
Intangibles 717B
Other Non-Current Assets 13.5B
Current Liabilities 504B
Accounts Payable 384B
Other Current Liabilities 120B
Non-Current Liabilities 314B
Long-Term Debt 64.8B
Other Non-Current Liabilities 249B
Efficiency
38%
Gross Margin
10%
Operating Margin
6%
Net Margin
6%
FCF Margin
Other

Capital Structure
Suntory Beverage & Food Ltd

Market Capitalization 1.5T JPY
Total Debt 64.8B JPY
Minority Interest 94.9B JPY
Preferred Equity 0 JPY
Cash and Equivalents 201B JPY
Short-Term Investments 3.1B JPY
Enterprise Value 1.5T JPY

Wall St
Price Targets

Price Targets Summary
Suntory Beverage & Food Ltd

Wall Street analysts forecast Suntory Beverage & Food Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Suntory Beverage & Food Ltd is 5 428.44 JPY with a low forecast of 4 444 JPY and a high forecast of 6 615 JPY.

Lowest
Price Target
4 444 JPY
8% Downside
Average
Price Target
5 428.44 JPY
12% Upside
Highest
Price Target
6 615 JPY
36% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Competitors
Suntory Beverage & Food Ltd

Suppliers & Customers
Suntory Beverage & Food Ltd

Suppliers Map
Customers Map

Shareholder Return

Return Decomposition
Main factors of price return

Market capitalization of Suntory Beverage & Food Ltd shares increased by 3.97% over the past 5 years. The primary factor behind the change was a decrease in net margin from 6.9% to 5.7%, leading to a drop in the market capitalization of Suntory Beverage & Food Ltd by 19.55%.

Market capitalization of Suntory Beverage & Food Ltd shares increased by 3.97% over the past 5 years. The primary factor behind the change was a decrease in net margin from 6.9% to 5.7%, leading to a drop in the market capitalization of Suntory Beverage & Food Ltd by 19.55%.

+3.97%
1.4T 1.5T
Market Cap Growth
+7.9%
16.9 18.2
P/E Change
-3.93%
85.5B 82.3B
Earnings Growth
Market Cap Growth
+3.97%
P/E Change
+7.9%
Earnings Growth
-3.93%
What is price return decomposition?

Price
Suntory Beverage & Food Ltd

1M 1M
+1%
6M 6M
-4%
1Y 1Y
+4%
3Y 3Y
+24%
5Y 5Y
+4%
Annual Price Range
4 855
52w Low
4 260
52w High
5 291
Price Metrics
Average Annual Return -1.75%
Standard Deviation of Annual Returns 15.67%
Max Drawdown -32%
Shares Statistics
Market Capitalization 1.5T JPY
Shares Outstanding 308 999 879
Percentage of Shares Shorted
N/A

Company Profile

Suntory Beverage & Food Ltd Logo
Suntory Beverage & Food Ltd

Country

Japan

Industry

Beverages

Market Cap

1.5T JPY

Dividend Yield

0%

Description

Suntory Beverage & Food Ltd. engages in the manufacture and sale of food products and non-alcoholic beverages. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 23,866 full-time employees. The company went IPO on 2013-07-03. The firm operates in five geographic segments. Japan segment is involved in the manufacture and sale of mineral water, coffee beverages, tea beverages, carbonated beverages, sports beverages, as well as foods for specified health use in Japan. Europe segment manufactures and sells carbonated beverages Orangina and Schweppes, fruit juice beverages Oasis and Ribena, energy and sports drinks Lucozade in France, the UK, Spain and Africa. Asia segment manufactures and sells health food products, such as the BRAND'S Essence of Chicken series in Taiwan and Southeast Asia, including Thailand. Oceania segment manufactures and sells soft drinks mainly in New Zealand and Australia. Americas segment manufactures and sells soft drinks mainly in North Carolina, the United States.

Contact

TOKYO-TO
Minato-ku
Tamachi Station Tower N, 3-1-1, Shibaura
+81368095950.0
https://www.suntory.co.jp/softdrink/

IPO

2013-07-03

Employees

23 866

Officers

Pres, CEO & Representative Director
Mr. Kazuhiro Saito
Sr. Managing Exec. Officer & Director
Mr. Yuji Yamazaki
Sr. Managing Exec. Officer
Mr. Hachiro Naiki
Managing Exec. Officer
Shozo Nishimoto
Exec. VP, CEO of Japan & Director
Mr. Josuke Kimura
Managing Exec. Officer & CEO of Asia Pacific
Mr. Takayuki Sanno

See Also

Similar Stocks
What is the Intrinsic Value of one Suntory Beverage & Food Ltd stock?

The intrinsic value of one Suntory Beverage & Food Ltd stock under the Base Case scenario is 6 141.05 JPY.

Is Suntory Beverage & Food Ltd stock undervalued or overvalued?

Compared to the current market price of 4 855 JPY, Suntory Beverage & Food Ltd is Undervalued by 21%.