investorscraft@gmail.com

Intrinsic ValueNippon Primex Inc. (2795.T)

Previous Close¥920.00
Intrinsic Value
Upside potential
Previous Close
¥920.00

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 Primex Inc. operates in the industrial machinery sector, specializing in the design, manufacture, and distribution of printers and electronic devices. The company serves diverse markets, including retail, hospitality, and transportation, with a product portfolio encompassing kiosk, ticket, POS, and portable printers, alongside complementary components like presenters and control boards. Its revenue model is driven by hardware sales and aftermarket services, leveraging Japan’s advanced industrial ecosystem while expanding internationally. Nippon Primex holds a niche position as a specialized provider of reliable, high-performance printing solutions, differentiating itself through precision engineering and durable product designs. The company competes in a mature but stable industry, where demand is sustained by replacement cycles and technological upgrades in sectors like retail automation and ticketing systems. While facing competition from global players, its focus on tailored solutions and localized support strengthens its market positioning in Japan and select overseas markets.

Revenue Profitability And Efficiency

In FY2024, Nippon Primex reported revenue of ¥6.94 billion, with net income of ¥504 million, reflecting a net margin of approximately 7.3%. Operating cash flow stood at ¥547 million, while capital expenditures were modest at ¥171 million, indicating disciplined investment in maintaining production capabilities. The company’s profitability metrics suggest stable operational efficiency within its niche market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥95.78 underscores its ability to generate earnings despite operating in a competitive and capital-intensive segment. With minimal debt (¥44 million) and a cash reserve of ¥5.08 billion, Nippon Primex maintains strong capital efficiency, allowing for reinvestment in product development or shareholder returns without significant financial strain.

Balance Sheet And Financial Health

Nippon Primex exhibits a robust balance sheet, with cash and equivalents exceeding total debt by a wide margin. Its net cash position provides liquidity for strategic initiatives or economic downturns. The low debt-to-equity ratio further underscores financial stability, reducing reliance on external financing.

Growth Trends And Dividend Policy

Revenue growth appears steady but unspectacular, typical of a mature industrial player. The company’s dividend payout of ¥25 per share signals a commitment to returning capital to shareholders, supported by its strong cash position. Future growth may hinge on international expansion or diversification into adjacent product categories.

Valuation And Market Expectations

With a market cap of ¥4.7 billion, the stock trades at a P/E ratio of approximately 9.3x, reflecting modest investor expectations. The low beta (0.011) suggests minimal correlation with broader market movements, aligning with its stable but slow-growth profile.

Strategic Advantages And Outlook

Nippon Primex’s strengths lie in its specialized product offerings and financial resilience. However, its long-term outlook depends on adapting to digitalization trends and expanding beyond its domestic stronghold. Prudent capital allocation and niche-focused innovation could sustain its competitive edge in a gradually evolving industry.

Sources

Company filings, Tokyo Stock Exchange disclosures

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