Previous Close | ¥937.50 |
Intrinsic Value | ¥0.00 |
Upside potential | -100% |
Data is not available at this time.
Nisshinbo Holdings Inc. operates as a diversified conglomerate with a strong presence in multiple industrial segments, including wireless communications, micro devices, automotive brakes, and chemicals. The company’s revenue model is anchored in manufacturing and supplying specialized components, such as disaster-prevention systems, MEMS microphones, and friction materials for automotive brakes, catering to both OEMs and aftermarkets. Its broad product portfolio allows it to serve industries ranging from telecommunications to automotive and textiles, positioning it as a key supplier in niche markets. Nisshinbo’s market position is reinforced by its technological expertise in energy-efficient solutions, such as power-supply equipment and fuel cell components, aligning with global sustainability trends. The company’s real estate division further diversifies its income streams through redevelopment projects and leasing operations. While it faces competition from larger industrial players, its focus on high-performance materials and precision instruments provides a defensible niche. The conglomerate structure mitigates sector-specific risks but requires adept capital allocation to maintain growth across its varied businesses.
Nisshinbo reported revenue of ¥494.7 billion for FY 2024, with net income of ¥10.3 billion, reflecting modest profitability in a competitive industrial landscape. Operating cash flow stood at ¥28.4 billion, though capital expenditures of ¥24.8 billion indicate significant reinvestment needs. The company’s diversified operations likely contribute to stable cash generation, but margins may be pressured by input costs and sector-specific cyclicality.
Diluted EPS of ¥65.4 suggests moderate earnings power relative to its market cap. The company’s capital efficiency is tempered by its conglomerate structure, which spans low-margin and high-tech segments. Investments in R&D and sustainability-focused products, such as fuel cell components, could enhance long-term returns, but near-term capital allocation remains critical.
Nisshinbo holds ¥50.4 billion in cash against ¥217.2 billion in total debt, indicating a leveraged balance sheet. The debt load may constrain financial flexibility, though its diversified revenue streams provide some stability. Investors should monitor debt servicing capabilities, especially given the capital-intensive nature of its industrial segments.
Growth is likely driven by demand for energy-efficient and automotive components, though macroeconomic headwinds could impact cyclical segments. The company pays a dividend of ¥36 per share, offering a modest yield, signaling a balanced approach between shareholder returns and reinvestment needs.
With a market cap of ¥141 billion and a beta of 0.31, Nisshinbo is perceived as relatively stable but may trade at a discount due to its conglomerate structure. Investors likely value its niche positions in brakes and micro devices, but broader industrial exposure may limit multiple expansion.
Nisshinbo’s strengths lie in its diversified industrial portfolio and technological expertise in high-performance materials. However, execution risks in managing disparate businesses and debt levels warrant caution. The outlook hinges on its ability to capitalize on sustainability trends and automotive innovation while maintaining financial discipline.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |