National Beverage Corp. (FIZZ)
適正価値ファンダメンタル
65
株価
$29.20
時価総額
$2.73B
パート1 · 企業の価値
概要
National Beverage Corp. develops, produces and sells non-alcoholic drinks in the United States, mostly under brands it owns outright. Its best-known product by far is LaCroix sparkling water, which the company describes as the number one premium domestic sparkling water; alongside it sit Clear Fruit flavored waters, Rip It energy drinks and shots, Everfresh and Mr. Pure juices — the group the company calls its Power+ Brands — plus two old-line carbonated soft drink names, Shasta and Faygo. The company is unusually vertically integrated for its size: it formulates its own flavors, buys its own raw materials and cans and bottles its drinks in twelve production facilities spread across ten states, each generally able to run both cans and bottles. It is also a controlled company: the founding Caporella family holds the large majority of the shares. In fiscal 2026, the 52 weeks ended 2 May 2026, net sales were $1,180.6 million against $1,201.4 million the year before, with net income of $183.6 million.
収益の仕組み
The company earns essentially all of its money selling cases of finished beverage to retailers and distributors: revenue is volume times price per case, with no subscriptions, royalties or franchise streams of any size. It reaches shelves through what it calls a hybrid distribution system, serving three channels — take-home (supermarkets and mass retailers, supplied from warehouses or by direct-store delivery), convenience (its own direct-store-delivery fleet plus independent distributors) and food-service (specialised distributors). Profitability therefore turns on two things the filing tracks explicitly: the average selling price per case and the cost of packaging, sweeteners, energy and freight. Fiscal 2026 is a clean illustration — case volume fell 6.7% while the average selling price per case rose 5.2%, leaving gross margin flat at 37.0% and sales slightly lower.
競争優位性(moat)
ブランド · 狭いThe durable asset is the LaCroix name. The company states in its 10-K that LaCroix is the number one premium domestic sparkling water, a position built on a distinctive flavour portfolio and shelf recognition rather than on patents, contracts or switching costs — nothing stops a shopper reaching for a competing can, and the filing names The Coca-Cola Company, PepsiCo, Keurig Dr Pepper and Nestlé as competitors with far greater resources. Owning its twelve plants and its own flavour formulation gives some cost and speed advantage, but it is a domestic, single-category franchise whose customers — consolidating retailers with growing purchasing power, as the company itself notes — can squeeze it. Fiscal 2026's 6.7% volume decline is a reminder that the brand commands price better than it commands volume.
需要を左右する要因
ディフェンシブPeople drink through recessions, and the underlying demand for canned water and soft drinks does not swing with the business cycle the way housing or semiconductors do. What does move is the season: the company states plainly that beverage sales are seasonal, with higher volume in the summer months when outdoor activity peaks, so weather makes quarters uneven. The real variability here comes from taste rather than from the economy — fiscal 2026 volume fell 6.7% while the average price per case rose 5.2%, which is what a mature premium brand looks like when it defends price and lets volume go. A second lever is the cost side: because the recipe for profit is price per case minus packaging, sweetener, energy and freight, a commodity spike can compress margins even when demand is steady.
主なリスク
- Brand image and shifting consumer preferences — The company warns that unfavourable publicity or a failure to anticipate changes in what consumers want could damage its reputation and its sales. For a business whose value rests largely on one premium brand, this is the risk that matters most.
- Competition from far larger rivals — The filing describes the beverage industry as competitive and names Coca-Cola, PepsiCo, Keurig Dr Pepper and Nestlé, competitors with greater financial resources whose actions could hurt revenue and profit.
- Retail consolidation and customer power — The company notes that its retail customer base has consolidated over many years, leaving fewer customers with greater purchasing power, and that the growth of e-commerce requires it to adapt how it sells.
- Raw materials, energy and transport costs — Supply disruptions and volatility in the price of packaging, sweeteners, energy and freight — including the effect of tariffs — can raise costs faster than prices can be lifted.
- Government regulation — New rules on the environment, food safety, taxes on beverages or the phasing out of certain ingredients and colourings could raise compliance costs and capital spending.
- Weather, natural disasters and climate change — Because sales are seasonal and weather-sensitive, unfavourable conditions can cut demand and damage facilities; the company also flags climate change as a threat to the availability and cost of agricultural inputs and water.
- Dependence on key personnel — The company states that losing experienced executives and employees, and the difficulty of replacing them, could impair its operations.
- Cybersecurity and information systems — Disruption of its information systems, a cyber attack, or the failure of a third-party provider could materially harm operations.
顧客集中度
The 10-K does not disclose what share of sales its largest customers represent, nor any receivables concentration threshold, so no figure can be given. What it does say qualitatively is that the retail customer base has been consolidating over many years, leaving fewer customers with increased purchasing power — a description of rising buyer leverage without a number attached to it. A reader who wants to size this exposure will not find the answer in the annual report.
強気材料
Buyers argue that this is an unusually profitable little company that owns its brand and its factories: gross margin held at 37.0% in fiscal 2026 and net income was $183.6 million on $1,180.6 million of sales, without the debt load or the bottler entanglements of the large beverage groups. They point to the pricing power the numbers imply — the average selling price per case rose 5.2% in a year when volume fell — and to LaCroix's standing, described in the filing as the number one premium domestic sparkling water, in a category aligned with the long shift toward drinks with no sugar and no calories. Vertical integration across twelve plants in ten states is read as a cost and agility advantage, and the periodic special dividends as evidence that cash genuinely accumulates.
弱気材料
Sellers fear that the volume decline is the real story and the price increases are masking it: cases fell 6.7% in fiscal 2026 and net sales slipped to $1,180.6 million from $1,201.4 million, the second year in a row without growth. They see a one-brand, one-country business — the filing gives no breakdown by brand, so an outsider cannot even measure how concentrated LaCroix is — competing for the same shelf against Coca-Cola, PepsiCo, Keurig Dr Pepper and Nestlé, each named in the 10-K as having greater financial resources, in a sparkling-water aisle that now has many entrants. They add that the customers are consolidating retailers with growing purchasing power, that raising price into falling volume has a limit, and that a company controlled by its founding family, with no segment or customer disclosure to speak of, gives minority holders little visibility and little leverage.
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
Direct competitors
Who this company fights with for the same customers
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
PepsiCo launched bubly specifically to take shelf space and shoppers from LaCroix in US flavored sparkling water, and its distribution reaches the same supermarkets and convenience stores.
Coca-Cola competes for the same zero-calorie sparkling occasion with Topo Chico and its other water brands, and National Beverage names it among its larger rivals in its 10-K.
Named by National Beverage as a direct competitor, Keurig Dr Pepper sells carbonated soft drinks and sparkling and flavored waters through the same US retail and foodservice channels.
Its Sparkling Ice line sits next to LaCroix on the same US shelves and targets the same shopper looking for a flavored, low-calorie alternative to soda.
Named in National Beverage's 10-K, Nestlé competes for the same sparkling water drinker with Perrier and S.Pellegrino, positioned as premium imports in US grocery.
貸借対照表と流動性
売上高
$1.18B
直近12か月(2026/8/1まで)
純利益
$175M
直近12か月(2026/8/1まで)
フリーキャッシュフロー
$156M
自己資本合計
$636M
負債合計
$216M
流動比率
2.39
利払い倍率
-
負債/EBITDA
0.23
一株当たり利益(EPS)
売上高と純利益
フリーキャッシュフロー
収益内訳
財務推移表
利益率の推移
負債の推移
負債の重さ
成長率グリッド
成長率 — 売上高
適正価値の推定
適正価値
$27.93
現在株価
$29.20
安全マージン
-4.5%
適正価値レンジ
$23.45 - $32.41
使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。
推定方法
バリュエーション指標
P/E レシオ
15.70
ROE
28.9%
P/B レシオ
7.43
P/FCF
16.88
粗利益率
36.2%
ROIC
38.6%
収益性レーダー
価値創造(経済的モート)
ROIC
38.6%
WACC
9.0%
ROIC − WACC
+29.6 pp
ROICが資本コストを上回っています。企業は株主のために価値を創出しています。
ファンダメンタル分析基準
合格(17)
- EPS shows upward trend
- EPS CAGR 6.55%
- ROIC 38.6%
- Gross Margin 36.2%
- P/FCF 16.88
- Debt/Equity ratio
- Operating Margin 18.4%
- Positive Free Cash Flow
- CapEx intensity
- Current Ratio
- Debt/EBITDA
- Return on Tangible Assets
- Low reliance on intangibles
- ROE 32.6%
- Earnings Quality (OCF/NI) 1.07
- Share Dilution -0.2%
- Piotroski F-Score 6/9
不合格(9)
- Price CAGR 1.84%
- P/B Ratio 7.43
- Price below Graham Number
- DCF valuation (Overvalued)
- Revenue Growth 5Y 1.9%
- Analyst Consensus 0% Buy
- Earnings Surprise avg -8.7%
- PEG Ratio 14.94
- Net Margin Trend 14.8% vs 15.5%
データなし(2)
- Dividend Payout NaN%
- Interest Coverage
Piotroski F-スコア
まちまちのシグナル:一部の領域に注意が必要
利益の質
高品質:利益はキャッシュに裏付けられている
株式希薄化
株式を買い戻している。株主に友好的
機関投資家の保有
ガバナンス
経営陣
| 氏名 | 役職 | 年齢 |
|---|---|---|
| Mr. Nick A. Caporella | Chairman & CEO | 89 |
| Mr. Joseph G. Caporella | President & Director | 65 |
| Mr. George R. Bracken | Executive Vice President of Finance | 80 |
監査リスク
9
取締役会リスク
10
報酬リスク
8
株主権利リスク
7
パート2 · 株価と買い時
この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。
業績推移
via SEC EDGAR
Latest News
Recent headlines for FIZZ, sourced from Markets Gazette.