investorscraft@gmail.com

Intrinsic ValueNitto Boseki Co., Ltd. (3110.T)

Previous Close¥14,830.00
Intrinsic Value
Upside potential
Previous Close
¥14,830.00

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

Nitto Boseki Co., Ltd. operates as a diversified manufacturer with core segments in textiles, glass fiber products, specialty chemicals, and medical diagnostics. The company serves multiple industries, including apparel, automotive, electronics, and construction, leveraging its expertise in functional materials. Its textile division produces high-performance fabrics like interlinings and stretch materials, while its glass fiber products cater to automotive and smartphone applications, emphasizing lightweight and durable solutions. In specialty chemicals, Nitto Boseki develops polymers for industrial use, alongside diagnostic reagents for healthcare. The company’s diversified portfolio mitigates sector-specific risks while allowing cross-industry innovation. With a strong domestic presence in Japan, it competes on technological differentiation and niche market expertise rather than scale. Its focus on high-value functional materials positions it as a key supplier in industries demanding precision and performance.

Revenue Profitability And Efficiency

Nitto Boseki reported revenue of JPY 93.3 billion for FY 2024, with net income of JPY 7.3 billion, reflecting a net margin of approximately 7.8%. Operating cash flow stood at JPY 5.1 billion, though capital expenditures of JPY 6.9 billion indicate ongoing investments in production capabilities. The company’s profitability metrics suggest moderate efficiency, with room for improvement in cash flow conversion relative to its asset base.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 200.39 underscores its earnings power, supported by a diversified revenue stream. However, capital efficiency is tempered by significant capex, which may pressure near-term returns. The balance between reinvestment and profitability will be critical for sustaining growth, particularly in high-margin segments like specialty chemicals and medical products.

Balance Sheet And Financial Health

Nitto Boseki maintains a solid liquidity position with JPY 23.7 billion in cash and equivalents, though total debt of JPY 53.1 billion suggests a leveraged balance sheet. The debt-to-equity ratio warrants monitoring, especially as the company funds capex and potential R&D initiatives. Financial health appears stable but could benefit from stronger free cash flow generation to reduce reliance on borrowing.

Growth Trends And Dividend Policy

Growth trends are likely driven by demand for functional materials in automotive and electronics, though apparel segment performance may fluctuate with consumer cycles. The company’s dividend payout of JPY 106 per share reflects a commitment to shareholder returns, supported by consistent earnings. Future growth may hinge on expanding high-margin product lines and international market penetration.

Valuation And Market Expectations

With a market cap of JPY 148.4 billion and a beta of 0.36, Nitto Boseki is viewed as a relatively low-volatility stock. The valuation reflects its niche market positioning and steady profitability, though investors may seek clearer catalysts for re-rating, such as breakthroughs in specialty chemicals or medical diagnostics.

Strategic Advantages And Outlook

Nitto Boseki’s strategic advantages lie in its diversified industrial footprint and expertise in functional materials. The outlook is cautiously optimistic, with growth potential in high-performance applications. However, macroeconomic headwinds and competitive pressures in textiles and construction materials could pose challenges. Success will depend on innovation and operational efficiency gains.

Sources

Company filings, Bloomberg

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