investorscraft@gmail.com

Intrinsic ValueNippon Dry-Chemical Co., Ltd. (1909.T)

Previous Close¥10,730.00
Intrinsic Value
Upside potential
Previous Close
¥10,730.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nippon Dry-Chemical Co., Ltd. operates in the security and protection services sector, specializing in fire safety solutions. The company designs, manufactures, and sells a comprehensive range of fire extinguishing equipment, fire engines, and security systems, serving both domestic and international markets. Its product portfolio includes advanced fire protection systems for buildings, such as sprinkler and drencher systems, automatic fire alarms, and specialized extinguishing systems for industrial applications. Nippon Dry-Chemical also provides maintenance and inspection services, ensuring long-term reliability for its clients. The company has established a strong market position in Japan, supported by its diversified offerings and technical expertise in fire safety. Its focus on innovation and compliance with safety standards enhances its competitive edge in a niche but critical industry. With a foundation dating back to 1955, the company benefits from decades of experience, reinforcing its reputation as a trusted provider of fire protection solutions.

Revenue Profitability And Efficiency

Nippon Dry-Chemical reported revenue of JPY 55.9 billion for FY 2024, with net income reaching JPY 3.3 billion, reflecting a net margin of approximately 5.9%. The company's diluted EPS stood at JPY 481.54, indicating solid profitability. Operating cash flow was JPY 1.1 billion, though capital expenditures of JPY -464 million suggest moderate reinvestment in operations. These figures highlight a stable revenue base with disciplined cost management.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, supported by its diversified product lines and recurring maintenance services. With a beta of 0.67, Nippon Dry-Chemical exhibits lower volatility compared to the broader market, suggesting resilient demand for its essential safety products. The balance between operating cash flow and capital expenditures indicates efficient capital deployment, though further details on ROIC would provide deeper insights into capital efficiency.

Balance Sheet And Financial Health

Nippon Dry-Chemical maintains a balanced financial position, with JPY 5.0 billion in cash and equivalents against total debt of JPY 8.3 billion. The debt level appears manageable given the company's stable cash flow generation. The liquidity position supports ongoing operations and potential strategic investments, though the debt-to-equity ratio would offer additional clarity on leverage.

Growth Trends And Dividend Policy

The company's growth appears steady, driven by demand for fire safety systems and maintenance services. A dividend per share of JPY 30 reflects a conservative payout policy, prioritizing reinvestment and financial stability. Future growth may hinge on expansion into international markets or technological advancements in fire protection systems.

Valuation And Market Expectations

With a market capitalization of JPY 30.3 billion, Nippon Dry-Chemical trades at a P/E ratio of approximately 9.2, based on diluted EPS. This valuation suggests modest market expectations, potentially reflecting the company's niche focus and moderate growth prospects. The low beta aligns with its defensive industry positioning.

Strategic Advantages And Outlook

Nippon Dry-Chemical's strategic advantages include its long-standing industry expertise, diversified product portfolio, and recurring revenue from maintenance services. The outlook remains stable, supported by regulatory demand for fire safety solutions. However, growth may require innovation or geographic expansion to offset competitive pressures in its core markets.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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