OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
2551.NG58

Marusan-Ai Co Ltd

Food ProcessingVerified

Marusan-Ai maintains a debt-to-equity ratio of 1.07, indicating a moderate reliance on debt financing, while its current ratio of 1.12 suggests limited short-term liquidity cushion. The company's liquidity position is assessed as medium risk, with free cash flow of 27.06 million JPY and negative net cash after subtracting total debt. Profitability metrics show a return on equity of 10.16% and a return on assets of 2.64%, both below the industry median for Food Processing companies. The operating margin of 2.65% (calculated from operating income of 870.41 million JPY on revenue of 32.87 billion JPY) is also below the sector average, indicating room for improvement in cost control and pricing power. The company's revenue is distributed across three segments: Soybean Paste, Soybean Milk and Beverage, and Other Foods. While the Soybean Paste segment is the core business, the Other Foods segment includes products like hot pot soup and chilled foods, which may carry higher volatility. No specific revenue concentration data is provided, but the company's exposure to a narrow product range may limit diversification benefits. Growth trajectory is constrained, with no specific revenue growth rate provided in the input data. The capital expenditure of -1.75 billion JPY suggests a reduction in investment, which may signal a focus on cost containment rather than expansion. Analyst estimates align with reported revenue, indicating stable but not accelerating performance. Risk factors include medium liquidity risk due to limited free cash flow and negative net cash after debt. Dilution risk is assessed as low, with no significant changes in shares outstanding between basic and diluted counts. The company's reliance on debt financing and limited cash reserves may constrain its ability to respond to market shocks. Recent events include the publication of the latest financial snapshot, which shows a net income of 712.87 million JPY and total assets of 27.02 billion JPY. No recent filings or transcripts are provided in the input data, so no additional qualitative insights are available.

30-day price · 2551.NG+5.00 (+0.1%)
Low$3505.00High$3550.00Close$3515.00As of12 May, 00:00 UTC
Profile
CompanyMarusan-Ai Co Ltd
Ticker2551.NG
SectorConsumer Non-Cyclicals
BusinessFood & Beverages
Industry groupFood & Beverages
IndustryFood Processing
AI analysis

Business. Marusan-Ai Co Ltd is a food processing company primarily engaged in the manufacture and sale of soybean paste, soybean milk, and other beverages, operating in three business segments: Soybean Paste, Soybean Milk and Beverage, and Other Foods.

Classification. Marusan-Ai is classified under the Consumer Non-Cyclicals economic sector, Food & Beverages business sector, and Food Processing industry, with a classification confidence of 0.92.

Marusan-Ai maintains a debt-to-equity ratio of 1.07, indicating a moderate reliance on debt financing, while its current ratio of 1.12 suggests limited short-term liquidity cushion. The company's liquidity position is assessed as medium risk, with free cash flow of 27.06 million JPY and negative net cash after subtracting total debt. Profitability metrics show a return on equity of 10.16% and a return on assets of 2.64%, both below the industry median for Food Processing companies. The operating margin of 2.65% (calculated from operating income of 870.41 million JPY on revenue of 32.87 billion JPY) is also below the sector average, indicating room for improvement in cost control and pricing power. The company's revenue is distributed across three segments: Soybean Paste, Soybean Milk and Beverage, and Other Foods. While the Soybean Paste segment is the core business, the Other Foods segment includes products like hot pot soup and chilled foods, which may carry higher volatility. No specific revenue concentration data is provided, but the company's exposure to a narrow product range may limit diversification benefits. Growth trajectory is constrained, with no specific revenue growth rate provided in the input data. The capital expenditure of -1.75 billion JPY suggests a reduction in investment, which may signal a focus on cost containment rather than expansion. Analyst estimates align with reported revenue, indicating stable but not accelerating performance. Risk factors include medium liquidity risk due to limited free cash flow and negative net cash after debt. Dilution risk is assessed as low, with no significant changes in shares outstanding between basic and diluted counts. The company's reliance on debt financing and limited cash reserves may constrain its ability to respond to market shocks. Recent events include the publication of the latest financial snapshot, which shows a net income of 712.87 million JPY and total assets of 27.02 billion JPY. No recent filings or transcripts are provided in the input data, so no additional qualitative insights are available.
Key takeaways
  • Marusan-Ai's debt-to-equity ratio of 1.07 and negative net cash after debt suggest a moderate liquidity risk profile.
  • Return on equity of 10.16% is strong, but return on assets of 2.64% is below the industry median, indicating asset underutilization.
  • The company's revenue is concentrated in soybean-based products, with limited diversification into other food categories.
  • Capital expenditure of -1.75 billion JPY indicates a reduction in investment, which may limit long-term growth potential.
  • Analyst estimates align with reported financials, suggesting stable but not accelerating performance.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$32.87B
Gross profit$8.52B
Operating income$870.4M
Net income$712.9M
R&D
SG&A
D&A
SBC
Operating cash flow$788.3M
CapEx-$1.75B
Free cash flow$27.1M
Total assets$27.02B
Total liabilities$20.01B
Total equity$7.02B
Cash & equivalents$3.10B
Long-term debt$7.50B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$32.87B$870.4M$712.9M$27.1M
FY-1$33.16B$1.15B$828.8M$1.57B
FY-2$30.95B-$1.12B-$898.2M-$214.7M
FY-3$30.70B$206.3M$142.7M-$854.4M
FY-4$30.09B$347.6M$177.2M-$905.7M
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$27.02B$7.02B$3.10B
FY-1$26.91B$6.48B$3.92B
FY-2$25.65B$5.67B$2.09B
FY-3$27.20B$6.63B$2.50B
FY-4$25.96B$6.53B$1.96B
PeriodOCFCapExFCFSBC
FY0$788.3M-$1.75B$27.1M
FY-1$2.40B-$313.3M$1.57B
FY-2$675.7M-$572.5M-$214.7M
FY-3$2.42B-$2.33B-$854.4M
FY-4$714.9M-$2.37B-$905.7M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$7.65B$19.5M$63.2M
FQ-1$8.47B$435.5M$425.3M
FQ-2$8.40B$192.8M$219.8M
FQ-3$8.37B$274.0M$203.3M
FQ-4$7.41B-$67.1M-$75.8M
FQ-5$8.70B$470.8M$365.5M
FQ-6$8.63B$69.4M$43.0M
FQ-7$8.47B$528.1M$378.4M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$28.10B$7.43B$3.50B
FQ-1$28.04B$7.28B$3.51B
FQ-2$27.02B$7.02B$3.10B
FQ-3$27.21B$6.66B$3.03B
FQ-4$25.36B$6.54B$2.15B
FQ-5$26.78B$6.65B$2.61B
FQ-6$26.91B$6.48B$3.92B
FQ-7$25.58B$6.41B$2.11B
PeriodOCFCapExFCFSBC
FQ0$803.5M-$1.83B
FQ-1
FQ-2$788.3M-$1.75B
FQ-3
FQ-4-$147.3M-$1.01B
FQ-5
FQ-6$2.40B-$313.3M
FQ-7
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$7.02B
Net cash-$4.40B
Current ratio1.1
Debt/Equity1.1
ROA2.6%
ROE10.2%
Cash conversion1.1%
CapEx/Revenue-5.3%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Food Processing · cohort 6 companies
Metric2551.NGActivity
Op margin2.6%3.3% medp25 2.5% · p75 4.5%below median
Net margin2.2%3.0% medp25 1.5% · p75 6.7%below median
Gross margin25.9%24.0% medp25 20.2% · p75 35.3%above median
R&D / revenue0.8% medp25 0.5% · p75 2.3%
CapEx / revenue-5.3%5.2% medp25 4.8% · p75 5.7%bottom quartile
Debt / equity107.0%33.5% medp25 29.1% · p75 81.5%top quartile
Observations
IR observations
Last actual EPS315.71 JPY
Last actual revenue32,872,890,000 JPY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-13 00:20 UTC#a2ec622d
Source: analysis-pipeline (hybrid)Generated: 2026-05-13 00:23 UTCJob: d704f23a