investorscraft@gmail.com

Intrinsic ValueNippon Coke & Engineering Company, Limited (3315.T)

Previous Close¥110.00
Intrinsic Value
Upside potential
Previous Close
¥110.00

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 Coke & Engineering Company operates in the energy sector, specializing in coke manufacturing and coal trading. The company serves global markets, leveraging its expertise in chemical engineering machinery and industrial waste processing. Its diversified operations include port facility management and clean combustion solutions, positioning it as an integrated player in the coal and coke value chain. The firm’s long-standing history since 1889 underscores its stability in a cyclical industry. Nippon Coke & Engineering maintains a niche but critical role, supplying essential raw materials for steel production and industrial applications. Its vertical integration—from coal imports to coke sales—enhances cost control and supply chain resilience. While the coal industry faces environmental scrutiny, the company mitigates risks through waste processing and clean technology services, differentiating itself from pure commodity producers. Its market position is reinforced by strategic port operations, ensuring logistical efficiency in Japan’s resource-dependent economy.

Revenue Profitability And Efficiency

In FY2024, Nippon Coke & Engineering reported revenue of ¥135.2 billion, with net income of ¥1.9 billion, reflecting modest profitability in a capital-intensive sector. Operating cash flow of ¥10.8 billion suggests stable core operations, though capital expenditures of ¥9.6 billion indicate ongoing investments in infrastructure and technology. The company’s ability to generate positive earnings despite industry volatility highlights operational discipline.

Earnings Power And Capital Efficiency

Diluted EPS of ¥6.52 demonstrates the firm’s earnings capacity relative to its share base. The balance between operating cash flow and capex suggests prudent capital allocation, with reinvestment supporting long-term asset maintenance. However, the sector’s cyclicality necessitates careful liquidity management, as evidenced by the company’s debt levels.

Balance Sheet And Financial Health

The company holds ¥6.2 billion in cash against ¥45.9 billion in total debt, indicating leveraged but manageable financial positioning. Debt levels are typical for industrial firms with heavy infrastructure needs, though liquidity coverage remains a focus. The balance sheet reflects the capital-intensive nature of coke production and port operations.

Growth Trends And Dividend Policy

Growth is tied to global steel demand and coal market dynamics. A dividend of ¥6 per share signals a commitment to shareholder returns, albeit with a conservative payout ratio. The lack of explicit revenue growth trends suggests reliance on commodity price cycles rather than volume expansion.

Valuation And Market Expectations

With a market cap of ¥24.7 billion and a beta of 0.78, the stock is perceived as less volatile than the broader market. Valuation metrics likely reflect subdued expectations for the coal sector, though niche engineering services could warrant a premium.

Strategic Advantages And Outlook

Nippon Coke & Engineering’s integrated model and waste-processing capabilities provide defensive advantages in a transitioning energy landscape. Its outlook depends on steel industry demand and successful diversification into environmental solutions. Long-term viability hinges on balancing traditional coke operations with cleaner technologies.

Sources

Company filings, Tokyo Stock Exchange data

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