Subscribe

Lacto Japan Co., Ltd. (3139.T)

JPY3,515.00 +25.00 (+0.72%)
JP JPX Consumer Defensive Food Distribution
Address TODA BUILDING 104-0031
Tokyo, JP
CEO Noriyuki Hayakawa
IPO 2015-08-28
ISIN JP3967250006

Explore sections of this company profile

Description

Lacto Japan Co., Ltd., together with its subsidiaries, trades in agricultural and livestock products, processed products, food additives, food processing machinery, pharmaceuticals, quasi-pharmaceuticals, liquor and other beverages, and food products in Japan and internationally. The company offers whole milk powder, skimmed milk powder, butter, ice cream, whey powder, whey protein concentrate, casein, caseinate, powdered milk mixtures, prepared butter mixtures, cocoa preparations, other milk preparations, lactose, condensed milk, processed egg products, natural cheese, processed cheese, processed meat products, fresh meat, processed food, and functional food ingredients. It also provides agency and brokerage services. The company serves food manufacturers, wholesalers, and retailers; and sports nutrition, and beauty and health industries. Lacto Japan Co., Ltd. was incorporated in 1998 and is headquartered in Tokyo, 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
JPY3,515.00 +25.00 (+0.72%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
47.7K
Beta
0.43
Float Shares
7.93M
Free Float %
79.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.79% +0.95% -3.76% -16.23% -7.91% -7.65% -9.48% +61.21% +18.96% +422.45% +335.37%
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
3,515.00
DCF (Unlevered) 14,572.81 +314.6%
DCF (Levered) 41,158.14 +1,070.9%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.14
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Food Distribution: +7.7%
    +7.0% Q1'26: +5.6% (vs Q1'25)
  • EPS growth Food Distribution: +4.1%
    +37.3% Q1'26: -36.1% (vs Q1'25)
  • FCF margin FCF growth · Food Distribution: +15.4%
    -0.5% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Food Distribution: +3.6%
    +3.3% Q1'26: +2.7% (vs Q1'25)
  • ROIC Food Distribution: +6.5%
    +7.5% Q1'26: +5.4% (vs Q1'25)
  • Share dilution Food Distribution: +0.0%
    -0.1% Q1'26: +0.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Food Distribution: 0.80×
    5.76× Q1'26: 7.80× (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 (0.43) × ERP
WACC = 46% × Ke + 54% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 14,572.81 Current price: 3,515.00
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 Nov 2015
actual
Nov 2016
actual
Nov 2017
actual
Nov 2018
actual
Nov 2019
actual
Nov 2020
actual
Nov 2021
actual
Nov 2022
actual
Nov 2023
actual
Nov 2024
actual
Nov 2025
actual
Nov 2026
2 Rev. Ana.
2 EPS Ana.
Nov 2027
2 Rev. Ana.
2 EPS Ana.
Nov 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
98.00B
est: 93.26B (+5.1%)
88.68B
est: 87.60B (+1.2%)
101.33B
est: 98.10B (+3.3%)
115.44B
est: 116.50B (-0.9%)
116.79B
est: 118.00B (-1.0%)
110.84B
est: 111.50B (-0.6%)
110.88B
est: 107.95B (+2.7%)
147.42B
est: 143.90B (+2.4%)
158.33B
est: 159.30B (-0.6%)
170.91B
est: 168.95B (+1.2%)
182.82B
est: 180.90B (+1.1%)
197.30B
196.00B – 198.60B
+9.1% YoY
204.60B
204.00B – 205.20B
+3.7% YoY
211.65B
210.65B – 212.65B
+3.4% YoY
EBITDA
899.50M
est: 2.49B (-63.9%)
3.52B
est: 2.34B (+50.8%)
2.15B
est: 2.62B (-17.9%)
3.22B
est: 3.11B (+3.6%)
3.36B
est: 3.15B (+6.9%)
3.25B
est: 2.98B (+9.2%)
3.08B
est: 2.88B (+7.1%)
3.30B
est: 3.84B (-14.2%)
3.55B
est: 7.72B (-54.0%)
4.88B
est: 7.72B (-36.7%)
6.45B
est: 8.27B (-22.0%)
9.02B
8.96B – 9.08B
+9.1% YoY
9.35B
9.32B – 9.38B
+3.7% YoY
9.67B
9.63B – 9.72B
+3.4% YoY
EBIT
720.15M
est: 2.26B (-68.1%)
3.35B
est: 2.12B (+57.9%)
1.92B
est: 2.38B (-19.0%)
3.01B
est: 2.82B (+6.6%)
3.14B
est: 2.86B (+10.0%)
2.96B
est: 2.70B (+9.6%)
2.79B
est: 2.61B (+6.6%)
2.97B
est: 3.49B (-14.7%)
3.18B
est: 7.26B (-56.1%)
4.46B
est: 7.23B (-38.4%)
5.95B
est: 7.74B (-23.1%)
8.44B
8.38B – 8.50B
+9.1% YoY
8.75B
8.73B – 8.78B
+3.7% YoY
9.05B
9.01B – 9.10B
+3.4% YoY
Net Income
831.40M
est: 772.42M (+7.6%)
946.44M
est: 760.69M (+24.4%)
1.76B
est: 1.79B (-1.7%)
1.78B
est: 1.99B (-10.3%)
1.96B
est: 2.03B (-3.5%)
2.06B
est: 2.07B (-0.3%)
1.96B
est: 2.08B (-5.7%)
2.29B
est: 2.32B (-1.6%)
2.05B
est: 2.36B (-13.1%)
3.15B
est: 3.12B (+0.9%)
4.32B
est: 4.40B (-2.0%)
3.47B
3.43B – 3.52B
-21.2% YoY
3.81B
3.75B – 3.87B
+9.7% YoY
4.20B
4.03B – 4.38B
+10.4% YoY
SGA
2.93B
est: 3.00B (-2.5%)
3.00B
est: 2.82B (+6.2%)
3.46B
est: 3.16B (+9.6%)
3.50B
est: 3.75B (-6.7%)
3.66B
est: 3.80B (-3.8%)
3.67B
est: 3.59B (+2.1%)
3.85B
est: 3.48B (+10.9%)
4.49B
est: 4.63B (-3.1%)
4.72B
est: 5.18B (-8.8%)
5.62B
est: 5.49B (+2.2%)
6.34B
est: 5.88B (+7.8%)
6.42B
6.37B – 6.46B
+9.1% YoY
6.65B
6.63B – 6.67B
+3.7% YoY
6.88B
6.85B – 6.92B
+3.4% YoY
EPS
98.94
est: 77.38 (+27.9%)
96.79
est: 76.20 (+27.0%)
179.48
est: 178.95 (+0.3%)
182.31
est: 199.25 (-8.5%)
200.11
est: 203.70 (-1.8%)
209.47
est: 207.15 (+1.1%)
198.73
est: 208.13 (-4.5%)
231.64
est: 232.90 (-0.5%)
206.46
est: 237.16 (-12.9%)
315.78
est: 311.81 (+1.3%)
433.16
est: 440.56 (-1.7%)
347.51
343.00 – 352.02
-21.1% YoY
381.04
375.08 – 387.00
+9.6% YoY
420.58
403.16 – 438.00
+10.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-28 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-27 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-26 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-25 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-22 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-21 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-20 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-19 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-18 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-15 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-14 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-13 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-12 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-11 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-08 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-07 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-01 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-30 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-28 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-27 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-24 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-23 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-22 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-21 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-20 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-17 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-04-16 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
80.07M
OE per share TTM
7.99
Owner's Yield
0.25%
Maintenance CapEx ratio
1.05%
Maint CapEx / Avg PPE
0.9%

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.

ETF Ownership

Top ETFs holding this stock Held by 13 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.04% 139.3K 0.58%
2 State Street SPDR S&P International Small Cap ETF GWX 0.02% 158.9K 0.40%
3 Avantis International Small Cap Equity ETF AVDS 0.01% 21.5K 0.30%
4 Dimensional - International Small Cap ETF DFIS 0.00% 284.2K 0.39%
5 Dimensional - International Small Cap Value ETF DISV 0.00% 161.7K 0.42%
6 Vanguard International Dividend Appreciation ETF VIGI 0.00% 295.9K 0.07%
7 Avantis Responsible International Equity ETF AVSD 0.00% 12.9K 0.23%
8 iShares Core TOPIX ETF 1475.T 0.00% 451.3K 0.05%
9 Dimensional - International Core Equity 2 ETF DFIC 0.00% 254.2K 0.22%
10 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 149.1K 0.28%

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
13.90M
Shares Outstanding
10.00M

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
Kazuhiro Haneji Senior Executive Officer
Keiichiro Iwanaga Executive Officer& President of Lacto USA Inc
Kenji Bundo Executive Vice President, Head of Corporate Staff Division & Director male
Masaki Sato Executive Officer & Head of Meat Foods Headquarters
Ryuji Shiina Senior Executive Officer
Shin Kojima President, CEO, General Management of Internal Audit Office & Representative Director
Takahiro Watase Senior Executive Officer & Head of Management Strategy Division
Takashi Abe Senior Managing Executive Officer & Director
Takeshi Kurokawa Managing Executive Officer
Tomonori Kohata Director of Sales, Director & General Manager of Cheese Business Division
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