investorscraft@gmail.com

Intrinsic ValueNitcho Corporation (2961.T)

Previous Close¥5,000.00
Intrinsic Value
Upside potential
Previous Close
¥5,000.00

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

Nitcho Corporation operates as a specialized manufacturer and supplier of commercial kitchen equipment in Japan, serving a diverse clientele including food and beverage businesses, cafeterias, and medical facilities. The company’s core revenue model is built on the production and sale of food processing machinery, general equipment, and related appliances, complemented by import-export operations. Additionally, Nitcho provides construction, installation, and engineering supervision services, enhancing its integrated value proposition. The company’s product portfolio includes cleaning, disinfection, cooking, and heating equipment, along with detergents, positioning it as a one-stop solution provider in the commercial kitchen sector. With a legacy dating back to 1947, Nitcho has established a strong domestic presence, leveraging its expertise in machinery design and construction to maintain competitive differentiation. The company operates in a niche but essential segment of the industrial machinery industry, benefiting from steady demand driven by Japan’s robust food service and healthcare sectors. Its market position is reinforced by a reputation for reliability and technical proficiency, though it faces competition from both domestic and international machinery suppliers.

Revenue Profitability And Efficiency

Nitcho Corporation reported revenue of JPY 18.44 billion for the fiscal year ending September 2024, with net income of JPY 700.2 million, reflecting a net margin of approximately 3.8%. The company’s diluted EPS stood at JPY 629.27, indicating modest profitability. Operating cash flow was JPY 429.4 million, while capital expenditures totaled JPY 136.2 million, suggesting disciplined investment in maintaining operational capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product and service offerings, though its net income margin remains relatively thin. Capital efficiency appears balanced, with operating cash flow covering capital expenditures, but further analysis of asset turnover and return metrics would be needed to assess long-term sustainability. The low beta of 0.045 suggests minimal correlation with broader market movements, highlighting its niche focus.

Balance Sheet And Financial Health

Nitcho maintains a strong liquidity position, with cash and equivalents of JPY 4.58 billion against total debt of JPY 375.8 million, indicating a robust balance sheet. The low debt level relative to cash reserves underscores financial stability, providing flexibility for strategic investments or weathering economic downturns. Shareholder equity trends would offer additional insight into long-term financial health.

Growth Trends And Dividend Policy

The company’s growth appears steady but unspectacular, with revenue and net income figures suggesting incremental progress. Nitcho pays a dividend of JPY 160 per share, reflecting a commitment to returning capital to shareholders, though the payout ratio and historical trends would clarify its dividend sustainability. Market cap of JPY 4.41 billion aligns with its mid-tier industrial sector positioning.

Valuation And Market Expectations

With a market capitalization of JPY 4.41 billion, Nitcho trades at a P/E ratio derived from its diluted EPS, though exact multiples require further context. The company’s niche focus and stable financials may appeal to value-oriented investors, but its low beta and modest growth profile likely limit speculative interest. Sector comparisons would clarify relative valuation attractiveness.

Strategic Advantages And Outlook

Nitcho’s strategic advantages lie in its entrenched market position, diversified product suite, and strong balance sheet. The company is well-positioned to benefit from sustained demand in Japan’s food service and healthcare sectors, though global supply chain dynamics and competitive pressures remain risks. Its outlook is stable, with potential for incremental growth through operational efficiency and targeted expansions.

Sources

Company description and financial data sourced from publicly available disclosures and market data providers.

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