Subscribe

NH Foods Ltd. (2282.T)

JPY6,183.00 +25.00 (+0.41%)
JP JPX Consumer Defensive Food Distribution
Address Breeze Tower 530-0001
Osaka, JP
CEO Hao Yan
IPO 2000-01-04
ISIN JP3743000006

Explore sections of this company profile

Also trades on Other OTC · NHFOF (USD) Other OTC · NIPMY (USD) Tokyo Stock Exchange · 2282.T (JPY)
Description

NH Foods Ltd. engages in manufacturing and selling ham, sausage, processed food, meat, and dairy product in Japan and internationally. It operates through Processed Foods Business Division and the Fresh Meat Business Division. The Processed Foods Business division offers ham and sausages under the SCHAU ESSEN brand; and Chinese food meal kits under the Chuka Meisai brand; chilled pizza under the Ishigama Kobo brand; and other meat product under the Hokkaido Carl Ramon and Kamakura Ham Tomioka brands. This segment also provides dairy products, such as cheese and yogurt products. The Fresh Meats Business division is involved in the production and raising, slaughtering, processing, distribution, and sale of fresh meat product. The company also engages in the operation of a football club, baseball club, and ballpark. It also exports its products. The company was formerly known as Nippon Meat Packers Inc. and changed its name to NH Foods Ltd. in June 2014. NH Foods Ltd. was founded in 1942 and is headquartered in Osaka, Japan.

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
JPY6,183.00 +25.00 (+0.41%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
537.3K
Beta
0.05
Float Shares
69.51M
Free Float %
73.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.03% -5.68% -13.67% -10.93% -7.27% -8.34% +14.20% +58.54% +30.89% +18.38% +134.57%
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
6,183.00
DCF (Unlevered) 21,685.19 +250.7%
DCF (Levered) 67,992.37 +999.7%

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) 38% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 2 0
Hold 4 0
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.23
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
2 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Food Distribution: +7.7%
    +6.3% Q1'26: +10.5% (vs Q1'25)
  • EPS growth Food Distribution: +4.1%
    +37.3% Q1'26: +169.3% (vs Q1'25)
  • FCF margin FCF growth · Food Distribution: +15.4%
    +2.6% Q1'26: +7.7% (vs Q1'25)
  • EBIT margin Food Distribution: +3.6%
    +4.0% Q1'26: +1.1% (vs Q1'25)
  • ROIC Food Distribution: +6.5%
    +5.5% Q1'26: +2.1% (vs Q1'25)
  • Share dilution Food Distribution: +0.0%
    -3.9% Q1'26: -16.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Food Distribution: 0.80×
    2.23× Q1'26: 3.77× (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 (0.04) × ERP
WACC = 73% × Ke + 27% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 21,942.77 Current price: 6,183.00
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
8 Rev. Ana.
7 EPS Ana.
Mar 2027
5 Rev. Ana.
7 EPS Ana.
Mar 2028
8 Rev. Ana.
8 EPS Ana.
Mar 2029
2 Rev. Ana.
2 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
1.21T
est: 1.20T (+1.4%)
1.23T
est: 1.25T (-1.5%)
1.20T
est: 1.21T (-0.6%)
1.26T
est: 1.27T (-0.5%)
1.23T
est: 1.24T (-0.7%)
1.23T
est: 1.23T (-0.3%)
1.11T
est: 1.18T (-6.4%)
1.15T
est: 1.18T (-2.1%)
1.26T
est: 1.27T (-0.4%)
1.30T
est: 1.32T (-1.2%)
1.37T
est: 1.36T (+0.4%)
1.44T
1.43T – 1.45T
+5.7% YoY
1.45T
1.43T – 1.46T
+0.7% YoY
1.48T
1.41T – 1.52T
+1.6% YoY
1.49T
1.45T – 1.52T
+0.9% YoY
1.50T
1.46T – 1.53T
+1.1% YoY
EBITDA
56.76B
est: 75.15B (-24.5%)
67.19B
est: 78.37B (-14.3%)
70.29B
est: 75.94B (-7.4%)
67.03B
est: 79.46B (-15.6%)
55.13B
est: 78.02B (-29.3%)
72.84B
est: 77.45B (-6.0%)
82.73B
est: 74.26B (+11.4%)
78.83B
est: 73.91B (+6.7%)
49.39B
est: 79.46B (-37.8%)
71.28B
est: 106.72B (-33.2%)
77.66B
est: 110.39B (-29.6%)
116.65B
115.75B – 117.44B
+5.7% YoY
117.43B
115.97B – 118.29B
+0.7% YoY
119.34B
114.45B – 123.24B
+1.6% YoY
120.37B
117.14B – 122.78B
+0.9% YoY
121.65B
118.39B – 124.09B
+1.1% YoY
EBIT
37.81B
est: 38.32B (-1.3%)
47.27B
est: 39.96B (+18.3%)
50.79B
est: 38.72B (+31.2%)
45.83B
est: 40.51B (+13.1%)
32.27B
est: 39.78B (-18.9%)
39.50B
est: 39.49B (+0.0%)
48.63B
est: 37.86B (+28.4%)
42.36B
est: 37.68B (+12.4%)
10.95B
est: 40.51B (-73.0%)
31.56B
est: 66.97B (-52.9%)
35.93B
est: 69.27B (-48.1%)
73.20B
72.64B – 73.70B
+5.7% YoY
73.69B
72.77B – 74.23B
+0.7% YoY
74.89B
71.82B – 77.34B
+1.6% YoY
75.53B
73.51B – 77.05B
+0.9% YoY
76.34B
74.29B – 77.87B
+1.1% YoY
Net Income
31.05B
est: 30.60B (+1.5%)
21.78B
est: 27.13B (-19.7%)
35.00B
est: 32.77B (+6.8%)
37.55B
est: 33.65B (+11.6%)
19.56B
est: 18.79B (+4.1%)
19.21B
est: 19.18B (+0.2%)
32.62B
est: 28.12B (+16.0%)
36.01B
est: 38.92B (-7.5%)
19.37B
est: 16.36B (+18.4%)
28.08B
est: 27.07B (+3.7%)
26.59B
est: 24.95B (+6.5%)
35.07B
34.45B – 37.00B
+40.5% YoY
42.93B
40.72B – 45.15B
+22.4% YoY
41.85B
41.42B – 51.76B
-2.5% YoY
50.92B
45.23B – 56.62B
+21.7% YoY
56.27B
54.31B – 57.73B
+10.5% YoY
SGA
167.98B
est: 151.21B (+11.1%)
174.47B
est: 157.68B (+10.6%)
176.85B
est: 152.79B (+15.7%)
156.65B
est: 159.87B (-2.0%)
159.40B
est: 156.98B (+1.5%)
148.85B
est: 155.82B (-4.5%)
132.85B
est: 149.41B (-11.1%)
139.11B
est: 148.71B (-6.5%)
147.42B
est: 159.87B (-7.8%)
153.35B
est: 160.61B (-4.5%)
165.63B
est: 166.13B (-0.3%)
175.56B
174.20B – 176.74B
+5.7% YoY
176.72B
174.52B – 178.02B
+0.7% YoY
179.61B
172.24B – 185.47B
+1.6% YoY
181.15B
176.29B – 184.78B
+0.9% YoY
183.08B
178.17B – 186.74B
+1.1% YoY
EPS
304.86
est: 302.78 (+0.7%)
213.84
est: 268.40 (-20.3%)
343.48
est: 324.23 (+5.9%)
352.26
est: 332.97 (+5.8%)
183.22
est: 185.92 (-1.5%)
186.70
est: 189.78 (-1.6%)
317.97
est: 278.29 (+14.3%)
352.19
est: 385.13 (-8.6%)
189.10
est: 161.91 (+16.8%)
273.70
est: 280.04 (-2.3%)
263.06
est: 258.80 (+1.6%)
365.73
354.76 – 381.06
+41.3% YoY
437.54
419.37 – 464.96
+19.6% YoY
475.79
426.58 – 533.10
+8.7% YoY
524.45
465.80 – 583.10
+10.2% YoY
579.45
559.27 – 594.55
+10.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-05-07 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-05-01 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-30 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-28 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-27 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-24 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-23 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-22 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-21 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-20 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-17 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-16 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-15 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-14 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
74.77B
OE per share TTM
829.91
Owner's Yield
13.75%
Maintenance CapEx ratio
6.19%
Maint CapEx / Avg PPE
31.0%

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
3.66M
Shares Outstanding
94.13M

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
Atsushi Onishi Executive Officer
Fumio Maeda President & Representative Director male
Kohei Akiyama Managing Exe. Officer, In-charge of Personnel, Legal, General Affairs Dept. & Director male
Masashi Kabayama GM of Admin Division, Processed Foods Business Division and Executive Officer
Nobuhiro Hosoya Managing Executive Officer & GM of Fresh Meats Business Division
Nobuhisa Ikawa President, Chief Executive Officer & Representative Director male
Yoshitaka Hasegawa Managing Executive Officer & GM of Audit & Supervisory Board Members' Office
Yukihiro Matsumoto Managing Executive Officer, GM of Processed Foods Bus Div & GM of Overseas Mangt Div
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