Suntory Beverage & Food Ltd
TSE:2587

Watchlist Manager
Suntory Beverage & Food Ltd Logo
Suntory Beverage & Food Ltd
TSE:2587
Watchlist
Price: 5 112 JPY 0.71% Market Closed
Market Cap: 1.6T JPY
Have any thoughts about
Suntory Beverage & Food Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Suntory Beverage & Food Ltd stock under the Base Case scenario is 7 753.08 JPY. Compared to the current market price of 5 112 JPY, Suntory Beverage & Food Ltd is Undervalued by 34%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
7 753.08 JPY
Undervaluation 34%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Suntory Beverage & Food Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Suntory Beverage & Food Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Suntory Beverage & Food Ltd?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Beverages Industry

Fundamental Analysis

Economic Moat
Suntory Beverage & Food Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Suntory Beverage & Food Ltd

Provide an overview of the primary business activities
of Suntory Beverage & Food Ltd.

What unique competitive advantages
does Suntory Beverage & Food Ltd hold over its rivals?

What risks and challenges
does Suntory Beverage & Food Ltd face in the near future?

Summarize the latest earnings call
of Suntory Beverage & Food Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Suntory Beverage & Food Ltd.

Provide P/S
for Suntory Beverage & Food Ltd.

Provide P/E
for Suntory Beverage & Food Ltd.

Provide P/OCF
for Suntory Beverage & Food Ltd.

Provide P/FCFE
for Suntory Beverage & Food Ltd.

Provide P/B
for Suntory Beverage & Food Ltd.

Provide EV/S
for Suntory Beverage & Food Ltd.

Provide EV/GP
for Suntory Beverage & Food Ltd.

Provide EV/EBITDA
for Suntory Beverage & Food Ltd.

Provide EV/EBIT
for Suntory Beverage & Food Ltd.

Provide EV/OCF
for Suntory Beverage & Food Ltd.

Provide EV/FCFF
for Suntory Beverage & Food Ltd.

Provide EV/IC
for Suntory Beverage & Food Ltd.

Show me price targets
for Suntory Beverage & Food Ltd made by professional analysts.

What are the Revenue projections
for Suntory Beverage & Food Ltd?

How accurate were the past Revenue estimates
for Suntory Beverage & Food Ltd?

What are the Net Income projections
for Suntory Beverage & Food Ltd?

How accurate were the past Net Income estimates
for Suntory Beverage & Food Ltd?

What are the EPS projections
for Suntory Beverage & Food Ltd?

How accurate were the past EPS estimates
for Suntory Beverage & Food Ltd?

What are the EBIT projections
for Suntory Beverage & Food Ltd?

How accurate were the past EBIT estimates
for Suntory Beverage & Food Ltd?

Compare the revenue forecasts
for Suntory Beverage & Food Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Suntory Beverage & Food Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Suntory Beverage & Food Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Suntory Beverage & Food Ltd compared to its peers.

Compare the P/E ratios
of Suntory Beverage & Food Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Suntory Beverage & Food Ltd with its peers.

Analyze the financial leverage
of Suntory Beverage & Food Ltd compared to its main competitors.

Show all profitability ratios
for Suntory Beverage & Food Ltd.

Provide ROE
for Suntory Beverage & Food Ltd.

Provide ROA
for Suntory Beverage & Food Ltd.

Provide ROIC
for Suntory Beverage & Food Ltd.

Provide ROCE
for Suntory Beverage & Food Ltd.

Provide Gross Margin
for Suntory Beverage & Food Ltd.

Provide Operating Margin
for Suntory Beverage & Food Ltd.

Provide Net Margin
for Suntory Beverage & Food Ltd.

Provide FCF Margin
for Suntory Beverage & Food Ltd.

Show all solvency ratios
for Suntory Beverage & Food Ltd.

Provide D/E Ratio
for Suntory Beverage & Food Ltd.

Provide D/A Ratio
for Suntory Beverage & Food Ltd.

Provide Interest Coverage Ratio
for Suntory Beverage & Food Ltd.

Provide Altman Z-Score Ratio
for Suntory Beverage & Food Ltd.

Provide Quick Ratio
for Suntory Beverage & Food Ltd.

Provide Current Ratio
for Suntory Beverage & Food Ltd.

Provide Cash Ratio
for Suntory Beverage & Food Ltd.

What is the historical Revenue growth
over the last 5 years for Suntory Beverage & Food Ltd?

What is the historical Net Income growth
over the last 5 years for Suntory Beverage & Food Ltd?

What is the current Free Cash Flow
of Suntory Beverage & Food Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Suntory Beverage & Food Ltd.

Business Breakdown

Suntory Beverage & Food Ltd. is a dynamic player in the global beverage landscape, carving out a significant presence with a diverse portfolio that includes soft drinks, water, and coffee. Founded in Japan as a subsidiary of the renowned Suntory Group, the company has successfully expanded its operations across various international markets, including Europe and Asia. Its flagship brands, such as Orangina, Lucozade, and the health-focused Suntory Tennensui bottled water, have resonated well with consumers, thanks to a commitment to quality and innovation. This strategic emphasis on product development is further enhanced by a deep respect for sustainability, with initiatives that address env...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Suntory Beverage & Food Ltd

Current Assets 660.9B
Cash & Short-Term Investments 149.4B
Receivables 350.8B
Other Current Assets 160.7B
Non-Current Assets 1.3T
Long-Term Investments 14.3B
PP&E 508B
Intangibles 789.4B
Other Non-Current Assets 24B
Current Liabilities 546.1B
Accounts Payable 458.7B
Other Current Liabilities 87.5B
Non-Current Liabilities 288.4B
Long-Term Debt 569m
Other Non-Current Liabilities 287.8B
Efficiency

Earnings Waterfall
Suntory Beverage & Food Ltd

Revenue
1.7T JPY
Cost of Revenue
-1T JPY
Gross Profit
636.3B JPY
Operating Expenses
-472B JPY
Operating Income
164.4B JPY
Other Expenses
-65.5B JPY
Net Income
98.8B JPY

Free Cash Flow Analysis
Suntory Beverage & Food Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

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 Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
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 80/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
Long-Term Solvency
80/100
Solvency
Score

Suntory Beverage & Food Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

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 6 307 JPY with a low forecast of 5 151 JPY and a high forecast of 7 455 JPY.

Lowest
Price Target
5 151 JPY
1% Upside
Average
Price Target
6 307 JPY
23% Upside
Highest
Price Target
7 455 JPY
46% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Suntory Beverage & Food Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Suntory Beverage & Food Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

News

Other Videos

Profile

Suntory Beverage & Food Ltd Logo
Suntory Beverage & Food Ltd

Country

Japan

Industry

Beverages

Market Cap

1.6T JPY

Dividend Yield

1.86%

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
www.suntory.co.jp

IPO

2013-07-03

Employees

23 866

Officers

Executive VP, COO & Director
Mr. Shekhar Mundlay
SBF International CEO & Director
Mr. Peter Harding
President, CEO & Representative Director
Ms. Makiko Ono
Senior Managing Executive Officer
Yoshihito Suda
Managing Executive Officer & GM of Corporate Planning Headquarters
Noriaki Otsuka
Senior Managing Executive Officer, President & GM of SBF Japan and Director
Mr. Hachiro Naiki
Show More
Managing Executive Officer & CEO of Asia Pacific
Mr. Takayuki Sanno
Managing Executive Officer
Susumu Takemoto
Show Less

See Also

Discover More
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 7 753.08 JPY.

Is Suntory Beverage & Food Ltd stock undervalued or overvalued?

Compared to the current market price of 5 112 JPY, Suntory Beverage & Food Ltd is Undervalued by 34%.

Back to Top