Back to rankings

Suntory Beverage & Food Limited (STBFY)

NEUTRAL
Consumer DefensiveBeverages - Non-AlcoholicJapan

Fundamental

63

Price

$4602.00

Market Cap

$1.41T

Part 1 · What the company is worth

Overview

Suntory Beverage & Food makes and sells non-alcoholic drinks and some food products under a portfolio of brands rather than one global name: Suntory Tennensui water and Boss coffee in Japan, Orangina and Lucozade in Europe, and Pepsi bottling and BRAND'S health drinks in parts of Asia. It is majority-owned by Japan's Suntory Holdings and sells in around 120 countries, with manufacturing spread across each region it serves rather than centralised in Japan.

How it makes money

Revenue comes from selling packaged drinks — bottles, cans, cartons — through retailers, vending machines and food service, region by region. Because beverages are heavy and perishable relative to their price, bottling and distribution happen close to where products are sold, so each region largely funds its own plants and logistics. Profitability depends on brand strength letting the company charge a premium over private-label alternatives, and on raw material and packaging costs that move with commodity prices.

Revenue by segment

Japan42.86%

Mineral water, coffee, tea, carbonated and sports drinks sold domestically under the Suntory brand — the largest single market.

Asia Pacific22.96%

Soft drinks, energy drinks and health products across Vietnam, Thailand, Oceania and other Asian markets, including Pepsi bottling in some countries.

Europe22.75%

Orangina and Schweppes carbonated drinks, Oasis and Ribena juices, and Lucozade energy and sports drinks, sold mainly in France, the UK and Spain.

Americas11.43%

The group's smallest geographic segment, covering beverage sales across North and South America.

Competitive moat

Brand · Narrow

Suntory Beverage & Food's portfolio includes well-established regional brands — Tennensui, Boss, Orangina, Lucozade — built over decades of advertising and shelf presence, which lets it charge more than unbranded alternatives in each market. The moat is narrow rather than wide because it competes region by region against equally entrenched local brands and global rivals like Coca-Cola and PepsiCo, none of which it can dislodge everywhere at once.

What drives demand

Defensive

Non-alcoholic drinks and everyday food items are habitual purchases that hold up better than discretionary categories during downturns. Volume can still soften when consumers trade down to cheaper brands, and currency swings across four regions add another layer of variability, but underlying demand for water, coffee and soft drinks does not disappear in a recession the way demand for durable goods can.

The case for

Buyers argue that a geographically diversified portfolio of strong regional beverage brands gives Suntory Beverage & Food pricing power and resilience that a single-market bottler lacks, and that its exposure to growing Asian markets offers upside beyond its mature Japanese base.

The case against

Sellers fear that operating bottling and distribution separately in four regions keeps margins structurally thinner than a truly global platform, and that currency swings across those regions can erase local operating gains once results are translated back into yen.

Written by the editors, published on August 18, 2026

Direct competitors

Who this company fights with for the same customers

No editorial profile for this company yet

No competitor list for this company yet.

Balance Sheet & Liquidity

Revenue

$1.81T

Trailing 12 months to the last reported quarter — estimated from per-share metrics

Net Income

$89.66B

Trailing 12 months to the last reported quarter — estimated from per-share metrics

Free Cash Flow

$90.17B

Total Equity

$1.35T

Total Liabilities

$16.01B

Current Ratio

1.31

Interest Coverage

-

Debt/EBITDA

0.07

Earnings Per Share

Revenue & Net Income

Free Cash Flow

Income Breakdown

Historical statement

Margins over time

Debt over time

How heavy the debt is

Growth grid

Growth — Revenue

Fair Value Estimation

Fairly Valued

Fair Value

$5886.30

Current Price

$4602.00

Margin of Safety

+21.8%

Fair Value Range

$4054.60 - $7718.00

Estimation Methods

Analyst Target:$4820.91
DCF:$8956.00
PE-based:$4281.02
Graham Growth:$7887.64
EPV:$4821.27
Analyst Consensus:Hold (2B / 10H / 6S)
Last Earnings Surprise:-0.61%

Valuation Metrics

P/E Ratio

15.73

ROE

8.0%

P/B Ratio

1.04

P/FCF

15.64

Gross Margin

36.9%

ROIC

9.9%

Profitability Radar

Value Creation (Economic Moat)

ROIC

9.9%

WACC

7.9%

ROIC − WACC

+2.0 pp

ROIC exceeds the cost of capital — the company is creating value for shareholders.

Fundamental Analysis Criteria

Passed (14)

  • ROIC 9.9%
  • Gross Margin 36.9%
  • P/FCF 15.64
  • P/B Ratio 1.04
  • Debt/Equity ratio
  • Operating Margin 8.3%
  • Positive Free Cash Flow
  • Current Ratio
  • Debt/EBITDA
  • Price below Graham Number
  • Revenue Growth 5Y 7.8%
  • Earnings Surprise avg 5.5%
  • PEG Ratio 1.41
  • Earnings Quality (OCF/NI) 2.12

Failed (7)

  • Price CAGR -0.49%
  • CapEx intensity
  • DCF valuation (Fairly valued)
  • ROE 6.9%
  • Analyst Consensus 11% Buy
  • Net Margin Trend 5.2% vs 5.5%
  • Piotroski F-Score 2/9

Unavailable (6)

  • EPS data insufficient
  • Dividend Payout NaN%
  • Interest Coverage
  • Return on Tangible Assets
  • Low reliance on intangibles
  • Share Dilution (missing shares data)

Piotroski F-Score

2/9

Serious financial concerns

score
criteria

Earnings Quality

2.12

High quality: earnings backed by cash

Share Dilution

-

Buying back shares. Shareholder friendly

Governance

Executive Team

NameTitleAge
Mr. Josuke KimuraPresident, CEO & Representative Director64
Mr. Naoto OkinakaSenior Managing Executive Officer, Chief Strategy, Finance & Business Growth Officer and Director58
Haruhisa InadaManaging Executive Officer-
Akiyo SatoManaging Executive Officer-
Shigeki KogisoManaging Executive Officer-
Mr. Shigeaki KazamaManaging Executive Officer and Head of SBF Japan's Production & SCM Headquarters-
Pierre DecroixSBF Europe CEO-
Makoto FujimotoSenior Managing Executive Officer-
Yuji MoriManaging Executive Officer-
Jahanzeb KhanCEO of SBF Asia Pacific-

Audit Risk

1

Board Risk

7

Compensation Risk

1

Shareholder Rights Risk

5

Part 2 · The price and when to enter

This part won't tell you whether the company is worth owning: it helps you choose when to buy it, once the fundamentals have convinced you. Inside: technical analysis, potential, historical drawdowns, gamma exposure.

Latest News

Recent headlines for STBFY, sourced from Markets Gazette.

No recent news for STBFY.