Kewpie Corporation (2809.T) Bundle
Curious whether Kewpie Corporation (2809.T) merits a place in your portfolio? For the fiscal year ending November 30, 2024 Kewpie reported net sales of ¥483.99 billion (up 6.35% year-over-year) and has pushed its FY2025 sales forecast up to ¥512 billion after net sales for the first nine months rose to ¥383.42 billion (+6.2% y/y), while trailing twelve-month revenue grew 5.50% to reflect strength in Food Service and the egg market; profitability shows a mixed picture with operating income for the first nine months falling to ¥27.06 billion (-9.2% y/y) even as net income climbed 31.9% to ¥26.06 billion and trailing margins sit at a 7.09% operating margin and 4.43% net profit margin; balance-sheet metrics point to conservatism and liquidity-debt-to-equity of 2.56%, a net cash position of €79.33 billion (cash and marketable securities €87.41 billion vs total debt €8.08 billion), current/quick ratios of 2.23 and 1.80, and an interest coverage ratio of 116.37-valuation looks moderate with a trailing P/E of 21.22, forward P/E 21.83, P/B 1.69, EV/EBITDA 8.16 and market cap near ¥573.65 billion (EV ¥529.72 billion) while risks from raw-material price swings, regulatory shifts and competition sit alongside growth avenues in Southeast Asia, health-oriented products, and strategic partnerships-read on for the detailed breakdown.
Kewpie Corporation (2809.T) - Revenue Analysis
Kewpie Corporation (2809.T) reported sustained top-line expansion driven by domestic and food service demand, with notable contributions from the egg market and packaged foods positioning.- Fiscal year ending Nov 30, 2024: net sales ¥483.99 billion (+6.35% YoY)
- First 9 months of fiscal 2025 (ending Nov 30, 2025): net sales ¥383.42 billion (+6.2% YoY)
- Revised FY2025 net sales forecast: ¥512.0 billion (↑1.4% from prior forecast)
- Trailing twelve months (ending Aug 31, 2025): revenue growth +5.50%
| Metric | Period | Value | YoY Change |
|---|---|---|---|
| Net sales | FY ending Nov 30, 2024 | ¥483.99 billion | +6.35% |
| Net sales (9 months) | FY ending Nov 30, 2025 (first 9 months) | ¥383.42 billion | +6.2% |
| FY2025 Forecast (revised) | FY ending Nov 30, 2025 | ¥512.0 billion | +1.4% (revision) |
| Trailing 12-month growth | Ending Aug 31, 2025 | - | +5.50% |
- Food Service segment: primary contributor to the upward revision and recent beat, supported by a rising egg market which increased ingredient availability and demand.
- Packaged foods: steady demand and product mix improvements allowed Kewpie to outpace packaged foods industry averages in revenue growth.
- Geographic mix: domestic retail and foodservice recovery remain central to near-term topline momentum.
Kewpie Corporation (2809.T) - Profitability Metrics
Kewpie's latest profitability profile shows mixed signals: operating income fell year-over-year through the first nine months of the fiscal year ending November 30, 2025, while net income and per-share earnings strengthened materially. Key figures and implications are summarized below.
- Operating income (first 9 months, FY ending Nov 30, 2025): ¥27.06 billion (down 9.2% YoY)
- Net income (same period): ¥26.06 billion (up 31.9% YoY)
- Trailing twelve-month operating margin (ending Aug 31, 2025): 7.09%
- Trailing twelve-month net profit margin (ending Aug 31, 2025): 4.43%
- EPS (FY ending Nov 30, 2024): ¥154.10; Forecasted EPS (FY ending Nov 30, 2025): ¥210.95
- Earnings increase for FY ending Nov 30, 2024 vs prior year: +62.59%
| Metric | Value | Period / Note |
|---|---|---|
| Operating Income | ¥27.06 billion | First 9 months, FY ending Nov 30, 2025 (-9.2% YoY) |
| Net Income | ¥26.06 billion | First 9 months, FY ending Nov 30, 2025 (+31.9% YoY) |
| Operating Margin (TTM) | 7.09% | Trailing 12 months ending Aug 31, 2025 |
| Net Profit Margin (TTM) | 4.43% | Trailing 12 months ending Aug 31, 2025 |
| EPS (Reported) | ¥154.10 | FY ending Nov 30, 2024 |
| EPS (Forecast) | ¥210.95 | FY ending Nov 30, 2025 (forecast) |
| Earnings Growth (YoY) | +62.59% | FY ending Nov 30, 2024 vs prior year |
Interpretation highlights:
- A decline in operating income alongside a sharp rise in net income indicates either lower non-operating expenses, higher non-operating income (e.g., investment gains, foreign exchange), or one-off items boosting bottom-line performance.
- Operating margin of 7.09% with net margin at 4.43% shows moderate profitability at the operating level and compression to net due to financing, taxes, or other below-the-line items.
- Substantial EPS uptick projected for FY2025 (¥210.95 vs ¥154.10) implies management expects recovery in operations, further non-operating gains, share buybacks, or improved tax/financing outcomes.
- The 62.59% earnings surge in FY2024 frames recent performance volatility; investors should separate recurring operating performance from one-off and financial items when valuing the company.
For context on corporate direction and values that may affect long-term profitability, see: Mission Statement, Vision, & Core Values (2026) of Kewpie Corporation.
Kewpie Corporation (2809.T) Debt vs. Equity Structure
Kewpie Corporation (2809.T) displays a conservative capital structure characterized by minimal leverage and strong liquidity buffers. The debt-to-equity ratio is 2.56%, signaling that the company relies primarily on equity financing rather than debt. Combined with a net cash position of €79.33 billion, Kewpie has substantial financial flexibility to fund operations, investments, and shareholder returns without material refinancing risk.- Debt-to-equity ratio: 2.56% - very low leverage.
- Net cash position: €79.33 billion (cash and marketable securities €87.41 billion minus total debt €8.08 billion).
- Interest coverage ratio: 116.37 - indicates a very strong ability to cover interest expense.
- Current ratio: 2.23 - short-term assets more than double short-term liabilities.
- Quick ratio: 1.80 - liquidity remains robust even excluding inventory.
| Metric | Value | Interpretation |
|---|---|---|
| Debt-to-Equity Ratio | 2.56% | Extremely low leverage |
| Cash & Marketable Securities | €87.41 billion | High liquid reserves |
| Total Debt | €8.08 billion | Limited indebtedness |
| Net Cash Position | €79.33 billion | Cash > Debt by a wide margin |
| Interest Coverage Ratio | 116.37 | Very strong interest coverage |
| Current Ratio | 2.23 | Sufficient short-term liquidity |
| Quick Ratio | 1.80 | Good liquidity excluding inventory |
- Financial stability: Low debt and high cash reserves reduce bankruptcy risk and interest-rate sensitivity.
- Strategic flexibility: Net cash enables opportunistic M&A, capital expenditure, or shareholder returns without needing new debt.
- Operational resilience: High current and quick ratios support working-capital needs across cycles.
Kewpie Corporation (2809.T) - Liquidity and Solvency
Kewpie Corporation exhibits strong short-term liquidity and low leverage, supporting operational stability and room for strategic investments. Key metrics highlight cash strength, asset growth, and an ability to cover interest and obligations comfortably.- Current ratio: 2.23
- Quick ratio: 1.80
- Net cash position: €79.33 billion
- Interest coverage ratio: 116.37
- Debt-to-equity ratio: 2.56%
- Total assets (as of Aug 31, 2025): ¥468.92 billion (prior FY-end: ¥462.37 billion)
| Metric | Value | Notes / Period |
|---|---|---|
| Current Ratio | 2.23 | Indicates strong short-term liquidity |
| Quick Ratio | 1.80 | Excludes inventories - solid immediate liquidity |
| Net Cash Position | €79.33 billion | Enhances solvency, lowers financial risk |
| Interest Coverage Ratio | 116.37 | Comfortable ability to service interest |
| Debt-to-Equity Ratio | 2.56% | Very low leverage |
| Total Assets | ¥468.92 billion | As of Aug 31, 2025 (Prev FY-end: ¥462.37 billion) |
- Ample liquidity cushions operating cycles and inventory management.
- Low leverage and high interest coverage reduce refinancing and interest-rate risk.
- Asset growth (+¥6.55 billion vs. prior FY-end) supports capacity for expansion or M&A.
Kewpie Corporation (2809.T) - Valuation Analysis
Kewpie Corporation's valuation profile points to a company trading at moderate multiples with balanced growth expectations. Key headline metrics show a market cap of approximately ¥573.65 billion and an enterprise value of ¥529.72 billion, with earnings and book-value based multiples that suggest fair value relative to peers in the food-manufacturing sector.| Metric | Value | Interpretation |
|---|---|---|
| Trailing P/E | 21.22 | Moderate valuation based on last 12 months' earnings |
| Forward P/E | 21.83 | Market expects similar near-term earnings; modest growth priced in |
| P/B (Price/Book) | 1.69 | Trading at a slight premium to book value |
| EV/EBITDA | 8.16 | Reasonable valuation on cash-operating-profit basis |
| PEG Ratio | 1.65 | Growth-adjusted P/E indicates balanced growth expectations |
| Market Capitalization | ¥573.65 billion | Size reference for investor positioning |
| Enterprise Value (EV) | ¥529.72 billion | EV lower than market cap, reflecting net cash/other adjustments |
- P/E range (21.22-21.83) implies limited near-term multiple compression or expansion risk if earnings hold steady.
- EV/EBITDA of 8.16 signals a reasonably priced operating earning base vs. many consumer staples peers.
- P/B at 1.69 suggests investors pay a modest premium for intangible assets, brand strength, or expected profitability above book value.
- PEG of 1.65 points to moderate growth priced into the current valuation-neither deeply discounted nor richly valued.
Kewpie Corporation (2809.T) Risk Factors
Kewpie Corporation (2809.T) faces a set of interrelated risks that can materially affect revenues, margins and investor returns. Below are the principal risk drivers, quantified where possible and described with the operational and financial implications investors should monitor.
- Regulatory change and trade barriers
Food labeling regulations, allergen rules and potential tariffs on Japanese food exports can require packaging redesigns, product reformulations or create price pressure in export markets. Kewpie's international sales exposure-approximately 30-45% of consolidated net sales in recent years-means regulatory shifts abroad or tighter import rules could reduce export growth and raise compliance costs. A structural 1-2% increase in product compliance costs can compress operating margin by a similar magnitude in the short term given current margin profiles.
- Intense competition
In Japan, private-label and discount retailers have taken share in sauces, dressings and prepared foods; globally, multinational consumer packaged goods firms compete on scale and distribution. Price competition and trade promotions can erode gross margins; historically, a 1-3 percentage-point margin squeeze is typical for packaged-food firms facing intensified retail price competition.
- Raw material price volatility (eggs, vegetable oils, dairy)
Eggs are a core raw material for Kewpie's signature mayonnaise and many dressings. Egg and feed-price spikes (often driven by avian influenza outbreaks, feed cost inflation or logistic constraints) can increase COGS sharply. Empirical swings in egg commodity costs have exceeded 20-30% year-over-year during supply shocks; for Kewpie, a sustained 20% increase in egg input cost could reduce gross margin by several percentage points absent full price pass-through.
- Demand cyclicality and consumer shifts
Economic slowdowns reduce out-of-home dining and discretionary purchases; conversely, health, wellness and convenience trends can shift demand across product lines. If consumer preference shifts toward lower-fat or fresh alternatives, category volumes for classic condiments could decline. A 2-5% drop in domestic volume is plausible in a mild recession scenario, with greater impact if combined with inflation-driven real spending declines.
- Supply chain and production disruptions
Natural disasters (Japan's earthquake/tsunami history), pandemics, port congestion or geopolitical events can disrupt ingredient supply, factory operations and logistics. Historical episodes show single-event disruptions can produce weeks-to-months of lost production; for a manufacturer with regional production hubs, a major factory outage can cut consolidated output by 5-15% depending on the site.
- Currency and international profit translation
Kewpie reports in JPY but earns revenue in multiple currencies across Asia, the Americas and Europe. JPY volatility versus USD, EUR and regional currencies affects competitiveness and consolidated results. For example, a 10% strengthening of the yen versus major export currencies can reduce translated overseas revenue and operating income by roughly that magnitude on a yen-reporting basis if hedging is limited.
| Risk | Key Metric / Sensitivity | Potential Financial Impact |
|---|---|---|
| Regulatory & tariffs | International sales ≈ 30-45% of consolidated net sales | Compliance costs +1-2% of revenue; market access restrictions reduce export growth |
| Competition | Price discounting & private-label penetration | Gross margin pressure 1-3 percentage points |
| Raw materials (eggs) | Egg price Y/Y swings up to 20-30% | COGS increase leading to several percentage points lower gross margin if not passed through |
| Demand shifts | Domestic volume volatility 2-5% in downturns | Revenue decline proportionate to volume loss; margin leverage amplifies EPS impact |
| Supply chain disruption | Factory outage could remove 5-15% capacity | Short-term production loss, expedited freight and restart costs |
| Currency risk | FX moves ±10% historically | Translated overseas revenue and operating profit swing roughly in line with FX move |
Investors should track the company's hedging programs, raw-material procurement strategies (long-term contracts, vertical integration, pass-through pricing clauses), R&D and product diversification that mitigate single-category exposure, and geographic mix shifts that alter currency/regulatory risk. Kewpie's corporate disclosures and quarterly results provide details on segment sales, hedging and cost pass-through that help quantify near-term risk impact.
Further context on Kewpie Corporation's history and business model: Kewpie Corporation: History, Ownership, Mission, How It Works & Makes Money
Kewpie Corporation (2809.T) - Growth Opportunities
Kewpie Corporation (2809.T) is positioned to capture multiple high-growth vectors driven by changing diets, demographic shifts, and expanding retail/foodservice channels across Asia and beyond. Key opportunities include geographic expansion, product innovation toward health- and plant-focused offerings, deeper R&D commercialization of egg-derived functional ingredients, and brand-led diversification.- Geographic expansion: Southeast Asia (ASEAN) presents a large addressable market with rising per-capita food spending, urbanization, and growing modern retail penetration.
- Health- and plant-based lines: Development and scaling of reduced-fat, lower-sodium, and plant-egg hybrid products to meet consumer demand for healthier condiments and dressings.
- Strategic partnerships & JVs: Local manufacturing JVs (e.g., mayonnaise production collaborations in China and partner-led distribution in SEA) reduce market entry costs, mitigate tariff/logistics risk, and accelerate shelf presence.
- R&D-driven functional foods: Commercializing egg-derived bioactive ingredients (e.g., peptides, lecithin) for nutrition, medical food, and sports nutrition applications.
- Brand leverage & portfolio extension: Use Kewpie's high brand recognition to enter adjacent categories (sauces, ready meals, chilled dressings) and private-label partnerships.
- Sustainability: Eco-packaging, reduced-food-waste formulations, and lower-carbon sourcing can attract premium channels and institutional buyers focused on ESG procurement.
| Opportunity Area | Relevant Metric / Market Size | Implication for Kewpie |
|---|---|---|
| Southeast Asia food market | ASEAN population ~680 million; modern retail penetration rising ~3-5% p.a. in many markets | Large consumer base for premium condiments and ready meals; scale advantages from local production |
| Mayonnaise & dressings global market | Estimated global market ≈ US$20-25 billion (2022-2023); category CAGR ~3-5% | Core category remains sizable; premium/functional segments growing faster than core |
| Plant-based condiments | Global plant-based food market ~US$7-8 billion (2022) with ~10-12% CAGR | High-growth segment-opportunity for plant-egg hybrid emulsions and vegan mayo |
| Functional & egg-derived ingredients | Specialty ingredients & nutraceutical market for peptides/lecithin in Asia growing ~6-9% CAGR | Higher-margin B2B channels (medical nutrition, supplements) support margin uplift |
| Sustainability premium | Surveys show 40-60% of consumers willing to pay more for eco-packaging in APAC urban cohorts | Packaging investment can drive premium positioning and retailer listing wins |
- Execution priorities: local manufacturing JV footprints, SKU rationalization to focus on premium/health SKUs, and targeted marketing in urban SEA centers (e.g., Bangkok, Manila, Jakarta).
- R&D & capex focus: allocate incremental R&D spend to plant-based emulsions and egg-derived functional products; invest in flexible production lines that can run both mayonnaise and plant-based analogs.
- Partnership types: co-manufacturing, distribution alliances, and licensing for proprietary functional ingredients to accelerate commercialization while limiting upfront capex.

Kewpie Corporation (2809.T) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.