investorscraft@gmail.com

Intrinsic ValueNEC Networks & System Integration Corporation (1973.T)

Previous Close¥3,285.00
Intrinsic Value
Upside potential
Previous Close
¥3,285.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NEC Networks & System Integration Corporation is a key player in Japan's telecommunications and ICT infrastructure sector, operating through three core segments: Digital Solutions, Network Infrastructures, and Engineering & Support Services. The company specializes in system integration, cloud services, and business transformation solutions for enterprises, telecom carriers, and government entities. Its product portfolio spans telephony servers, network equipment, cybersecurity tools, and industry-specific software, positioning it as a comprehensive ICT service provider. With a strong focus on digital transformation, NEC Networks leverages cutting-edge technologies to enhance operational efficiency and security for its clients. The firm’s expertise in network infrastructure and maintenance services further solidifies its role in supporting Japan’s digital economy. Its long-standing presence since 1953 and headquarters in Tokyo underscore its entrenched market position and reliability in a competitive industry.

Revenue Profitability And Efficiency

For FY 2024, NEC Networks reported revenue of JPY 359.5 billion, with net income of JPY 15.3 billion, reflecting a net margin of approximately 4.3%. Operating cash flow stood at JPY 20.2 billion, while capital expenditures were modest at JPY -2.7 billion, indicating disciplined investment in growth. The company’s diluted EPS of JPY 102.9 suggests stable earnings power, supported by its diversified service offerings.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings generation, with JPY 15.3 billion in net income for FY 2024. Its capital efficiency is evident in its ability to maintain positive operating cash flow (JPY 20.2 billion) despite moderate capital expenditures. The firm’s focus on high-margin digital solutions and network infrastructure services contributes to its sustainable profitability.

Balance Sheet And Financial Health

NEC Networks maintains a solid balance sheet, with JPY 73.5 billion in cash and equivalents against total debt of JPY 9.2 billion, reflecting a conservative leverage profile. The healthy liquidity position supports ongoing operations and potential strategic investments, while the low debt level minimizes financial risk.

Growth Trends And Dividend Policy

The company’s growth is driven by demand for digital transformation and network infrastructure modernization in Japan. While specific revenue growth rates are not disclosed, its diversified segments provide resilience. Dividend payouts totaled JPY 2.7 billion, aligning with its stable earnings and commitment to shareholder returns.

Valuation And Market Expectations

With a market capitalization of JPY 489.4 billion and a beta of 0.017, NEC Networks is perceived as a low-volatility investment in the IT services sector. The valuation reflects its steady earnings and entrenched market position, though investor expectations may hinge on its ability to capitalize on Japan’s digital infrastructure expansion.

Strategic Advantages And Outlook

NEC Networks benefits from its deep expertise in ICT infrastructure and long-term client relationships, particularly in the public and telecom sectors. The company is well-positioned to benefit from Japan’s push toward digitalization, though competition and technological shifts remain key challenges. Its focus on high-value solutions and operational efficiency should support sustained performance.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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