Subscribe

Morinaga&Co., Ltd. (2201.T)

JPY2,688.00 +21.50 (+0.81%)
JP JPX Consumer Defensive Food Confectioners
Address 5-33-1 Shiba 108-8403
Tokyo, JP
CEO Eijiro Ota
IPO 2001-01-01
ISIN JP3926400007

Explore sections of this company profile

Also trades on Other OTC · MGAAF (USD) Tokyo Stock Exchange · 2201.T (JPY)
Description

Established in Tokyo, Japan, in 1899, Morinaga&Co., Ltd. is a prominent manufacturer, procurer, and distributor of a broad array of consumer products, serving markets both within Japan and internationally. The company's diverse offerings span confectionery items like caramels, biscuits, and chocolates; food staples such as cocoa and cake mixes; frozen desserts, including various ice creams; and health-oriented products like nutritious jelly drinks. Morinaga also extends its reach by providing health foods and beverages through dedicated mail-order services. Its well-known brands encompass a wide selection, featuring popular names such as Morinaga Milk Caramel, HI-CHEW, DARS, Chocoball, ICEBOX, and in Jelly.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY2,688.00 +21.50 (+0.81%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
327.6K
Beta
-0.14
Float Shares
65.69M
Free Float %
78.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.00% -6.79% -11.27% -9.35% -7.67% -6.51% -0.26% +15.68% +38.50% +79.35% +324.34%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2,688.00
DCF (Unlevered) 4,033.95 +50.1%
DCF (Levered) 356.71 -86.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 50% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 1 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.69
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
2 / 5
Medium
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Food Confectioners: +6.2%
    +3.4% Q1'26: +5.1% (vs Q1'25)
  • EPS growth Food Confectioners: +8.5%
    +5.1% Q1'26: -44.8% (vs Q1'25)
  • FCF margin FCF growth · Food Confectioners: +8.1%
    +4.4% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Food Confectioners: +8.2%
    +9.5% Q1'26: +5.1% (vs Q1'25)
  • ROIC Food Confectioners: +7.0%
    +11.6% Q1'26: +5.1% (vs Q1'25)
  • Share dilution Food Confectioners: +0.0%
    -4.5% Q1'26: -2.5% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Food Confectioners: 0.54×
    0.62× Q1'26: 0.93× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (-0.14) × ERP
WACC = 91% × Ke + 9% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,985.84 Current price: 2,688.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
4 Rev. Ana.
4 EPS Ana.
Mar 2027
3 Rev. Ana.
3 EPS Ana.
Mar 2028
3 Rev. Ana.
3 EPS Ana.
Mar 2029
2 Rev. Ana.
2 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
177.93B
est: 178.50B (-0.3%)
181.87B
est: 182.10B (-0.1%)
199.48B
est: 195.12B (+2.2%)
205.02B
est: 206.60B (-0.8%)
205.37B
est: 205.10B (+0.1%)
208.88B
est: 209.30B (-0.2%)
168.24B
est: 198.65B (-15.3%)
181.25B
est: 179.27B (+1.1%)
194.37B
est: 192.99B (+0.7%)
213.37B
est: 219.20B (-2.7%)
228.96B
est: 229.00B (0.0%)
235.15B
233.55B – 237.94B
+2.7% YoY
247.00B
245.34B – 248.80B
+5.0% YoY
254.40B
252.67B – 256.34B
+3.0% YoY
254.70B
254.38B – 255.02B
+0.1% YoY
262.00B
260.23B – 263.95B
+2.9% YoY
EBITDA
12.67B
est: 29.38B (-56.9%)
17.74B
est: 29.98B (-40.8%)
23.54B
est: 32.12B (-26.7%)
25.64B
est: 34.01B (-24.6%)
26.09B
est: 33.76B (-22.7%)
27.48B
est: 34.45B (-20.3%)
27.05B
est: 32.70B (-17.3%)
27.70B
est: 29.51B (-6.1%)
25.34B
est: 31.77B (-20.2%)
29.73B
est: 31.54B (-5.8%)
31.16B
est: 32.95B (-5.4%)
33.83B
33.60B – 34.24B
+2.7% YoY
35.54B
35.30B – 35.80B
+5.0% YoY
36.60B
36.35B – 36.88B
+3.0% YoY
36.65B
36.60B – 36.69B
+0.1% YoY
37.70B
37.44B – 37.98B
+2.9% YoY
EBIT
5.89B
est: 20.95B (-71.9%)
11.41B
est: 21.38B (-46.6%)
17.58B
est: 22.90B (-23.3%)
19.72B
est: 24.25B (-18.7%)
20.16B
est: 24.08B (-16.3%)
21.15B
est: 24.57B (-13.9%)
19.05B
est: 23.32B (-18.3%)
17.57B
est: 21.04B (-16.5%)
15.15B
est: 22.65B (-33.1%)
20.23B
est: 20.86B (-3.0%)
21.24B
est: 21.79B (-2.5%)
22.37B
22.22B – 22.64B
+2.7% YoY
23.50B
23.34B – 23.67B
+5.0% YoY
24.21B
24.04B – 24.39B
+3.0% YoY
24.23B
24.20B – 24.27B
+0.1% YoY
24.93B
24.76B – 25.11B
+2.9% YoY
Net Income
3.81B
est: 2.95B (+28.8%)
8.09B
est: 6.61B (+22.4%)
11.12B
est: 10.37B (+7.2%)
10.29B
est: 11.52B (-10.7%)
12.82B
est: 11.02B (+16.3%)
10.82B
est: 13.06B (-17.1%)
13.42B
est: 11.20B (+19.8%)
27.77B
est: 24.58B (+13.0%)
10.06B
est: 7.91B (+27.1%)
15.15B
est: 15.26B (-0.7%)
17.71B
est: 17.88B (-0.9%)
19.71B
19.22B – 20.19B
+10.2% YoY
21.02B
20.03B – 22.01B
+6.7% YoY
21.56B
20.82B – 22.31B
+2.6% YoY
25.09B
24.63B – 25.54B
+16.3% YoY
27.98B
27.73B – 28.25B
+11.5% YoY
SGA
70.35B
est: 59.00B (+19.2%)
73.79B
est: 60.19B (+22.6%)
80.53B
est: 64.49B (+24.9%)
82.63B
est: 68.28B (+21.0%)
84.10B
est: 67.79B (+24.1%)
86.66B
est: 69.17B (+25.3%)
51.18B
est: 65.65B (-22.0%)
55.45B
est: 59.25B (-6.4%)
58.52B
est: 63.79B (-8.2%)
63.21B
est: 65.52B (-3.5%)
65.73B
est: 68.45B (-4.0%)
70.29B
69.81B – 71.12B
+2.7% YoY
73.83B
73.34B – 74.37B
+5.0% YoY
76.05B
75.53B – 76.62B
+3.0% YoY
76.14B
76.04B – 76.23B
+0.1% YoY
78.32B
77.79B – 78.90B
+2.9% YoY
EPS
36.55
est: 33.50 (+9.1%)
77.72
est: 75.00 (+3.6%)
106.79
est: 117.64 (-9.2%)
98.88
est: 130.70 (-24.3%)
123.57
est: 125.00 (-1.1%)
107.59
est: 148.10 (-27.4%)
133.36
est: 126.98 (+5.0%)
276.29
est: 278.75 (-0.9%)
104.38
est: 89.75 (+16.3%)
165.60
est: 172.93 (-4.2%)
200.85
est: 200.90 (0.0%)
221.82
217.99 – 229.02
+10.4% YoY
237.11
227.17 – 249.66
+6.9% YoY
242.92
236.09 – 252.99
+2.4% YoY
284.50
279.31 – 289.69
+17.1% YoY
317.30
314.51 – 320.37
+11.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A- 4/5 2/5 4/5 5/5 3/5 4/5 3/5
2026-05-08 A- 4/5 2/5 4/5 5/5 3/5 4/5 3/5
2026-05-07 A- 4/5 2/5 4/5 5/5 3/5 4/5 3/5
2026-05-01 A- 4/5 2/5 4/5 5/5 2/5 4/5 3/5
2026-04-30 A- 4/5 2/5 4/5 5/5 2/5 4/5 3/5
2026-04-28 A- 4/5 2/5 4/5 5/5 2/5 4/5 3/5
2026-04-27 A- 4/5 2/5 4/5 5/5 2/5 4/5 3/5
2026-04-24 A- 4/5 2/5 4/5 5/5 2/5 4/5 3/5
2026-04-23 A- 4/5 2/5 4/5 5/5 2/5 4/5 3/5
2026-04-22 A- 4/5 2/5 4/5 5/5 2/5 4/5 3/5
2026-04-21 A- 4/5 2/5 4/5 5/5 2/5 4/5 3/5
2026-04-20 A- 4/5 2/5 4/5 5/5 2/5 4/5 3/5
2026-04-17 A- 4/5 2/5 4/5 5/5 2/5 4/5 3/5
2026-04-16 A- 4/5 2/5 4/5 5/5 2/5 4/5 3/5
2026-04-15 A- 4/5 2/5 4/5 5/5 2/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
5.17B
OE per share TTM
59.06
Owner's Yield
2.30%
Maintenance CapEx ratio
25.62%
Maint CapEx / Avg PPE
38.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
7.24M
Shares Outstanding
83.97M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Daisuke Fujii Managing Executive Officer & Director male
Eijiro Ota Chief Executive Officer & Chairman of the Board male
Fumiko Kunichika Senior Executive Officer and GM of Procurement Department & Production Division
Hideki Matsunaga Senior Executive Officer & Director
Isao Matsuzaki Senior Executive Officer & GM of New Business Development Department
Kenji Takanami Senior Executive Officer & Director male
Masaaki Takahashi Senior Executive Officer
Minoru Takizawa Executive Officer & GM of Sales Division
Shinya Mori President, Chief Operating Officer & Representative Director male
Tetsuya Takagi Chief Financial Officer, Senior Executive Officer & Director
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits