
Suntory Beverage & Food Ltd
TSE:2587

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:

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.

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.

Score
Suntory Beverage & Food Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
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 |
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
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.
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%.
Price
Suntory Beverage & Food Ltd
Average Annual Return | -1.75% |
Standard Deviation of Annual Returns | 15.67% |
Max Drawdown | -32% |
Market Capitalization | 1.5T JPY |
Shares Outstanding | 308 999 879 |
Percentage of Shares Shorted |
N/A
|
Company Profile


Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.