investorscraft@gmail.com

Intrinsic ValueNippo Corporation (1881.T)

Previous Close¥4,000.00
Intrinsic Value
Upside potential
Previous Close
¥4,000.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nippo Corporation operates as a diversified construction and engineering firm with a strong presence in Japan and select international markets. The company’s core revenue model is built on five key segments: Pavement and Civil Engineering, General Civil Engineering, Building Construction, Manufacturing and Sales, and Development. Its services span construction, design, and consulting for infrastructure projects such as roads, airports, and utilities, alongside specialized manufacturing of asphalt-related materials. Nippo also engages in waste disposal, real estate development, and facility management, including hotels and golf courses. As a subsidiary of ENEOS Holdings, it benefits from synergies in energy and infrastructure projects, reinforcing its competitive positioning in Japan’s industrial sector. The company’s integrated approach—combining construction expertise with material production and environmental services—allows it to capture value across the project lifecycle. Its focus on sustainable practices, such as recycled product sales and soil purification, aligns with Japan’s growing emphasis on eco-friendly infrastructure. While domestic demand remains a key driver, Nippo’s international operations and niche capabilities in test courses and logistics facilities provide diversification.

Revenue Profitability And Efficiency

In FY2021, Nippo reported revenue of ¥445.7 billion, with net income reaching ¥31.1 billion, reflecting a net margin of approximately 7%. Operating cash flow stood at ¥52.7 billion, supported by steady project execution. Capital expenditures of ¥17.1 billion indicate ongoing investments in capacity and technology, though the company maintains a lean balance sheet with high liquidity.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥260.89 underscores its earnings stability, driven by recurring contracts in civil engineering and public infrastructure. With modest total debt of ¥6.7 billion against cash reserves of ¥154.3 billion, Nippo demonstrates strong capital efficiency and low leverage, enabling flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

Nippo’s balance sheet is robust, with cash and equivalents covering 23x its total debt. This conservative financial structure, coupled with negligible leverage, positions the company to weather cyclical downturns in construction activity. The high liquidity also supports dividend commitments and potential M&A opportunities in niche engineering segments.

Growth Trends And Dividend Policy

While revenue growth is tied to Japan’s infrastructure spending cycles, Nippo’s diversified segments mitigate volatility. The company paid a dividend of ¥439 per share in FY2021, signaling a commitment to shareholder returns. Future growth may hinge on international expansion and Japan’s push for sustainable infrastructure, including renewable energy facilities.

Valuation And Market Expectations

With a beta of 0.36, Nippo is perceived as a low-volatility stock, likely reflecting its stable government-linked contracts and ENEOS backing. The lack of disclosed market cap suggests limited analyst coverage, but its strong cash position and niche expertise could attract value-oriented investors seeking defensive exposure to Japan’s industrials sector.

Strategic Advantages And Outlook

Nippo’s strategic edge lies in its vertical integration—from material production to project management—and its affiliation with ENEOS, which provides access to energy-related infrastructure projects. Near-term performance will depend on Japan’s public works budgets, but long-term opportunities in environmental engineering and overseas ventures could diversify revenue streams. Prudent capital allocation and low debt further enhance resilience.

Sources

Company description, financial data from disclosed FY2021 figures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount