investorscraft@gmail.com

Intrinsic ValueNix, Inc. (4243.T)

Previous Close¥831.00
Intrinsic Value
Upside potential
Previous Close
¥831.00

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

Nix, Inc. operates in the specialty chemicals sector, focusing on precision-engineered plastic components and fasteners for industrial and electronic applications. The company’s diversified product portfolio includes wiring clamps, mechanical plastic components, cable markers, and hydraulic fittings, catering to sectors like automotive, electronics, and industrial machinery. Its MAXIN JOINT and ARINIX product lines highlight its innovation in niche markets, reinforcing its role as a solutions provider for specialized engineering needs. Nix serves both domestic and international markets, leveraging Japan’s reputation for high-quality manufacturing. The company’s competitive edge lies in its ability to deliver precision components with reliability, supported by decades of expertise in polymer engineering. While it faces competition from global players, its focus on customization and niche applications helps maintain a stable market position. The shift toward automation and IoT in manufacturing presents growth opportunities, particularly for its SMT-related products and traceability solutions.

Revenue Profitability And Efficiency

Nix reported revenue of ¥4.39 billion for FY2024, with net income of ¥182 million, reflecting a modest but stable profitability margin. Operating cash flow stood at ¥374 million, indicating efficient working capital management. Capital expenditures of ¥133 million suggest disciplined reinvestment, aligning with its focus on precision manufacturing. The company’s ability to maintain positive cash flow despite sector headwinds underscores its operational resilience.

Earnings Power And Capital Efficiency

Diluted EPS of ¥78.44 demonstrates Nix’s earnings capability relative to its share count. The company’s capital efficiency is evident in its low debt-to-equity structure, with total debt at ¥250 million against cash reserves of ¥2.05 billion. This conservative leverage supports financial flexibility, though it may limit aggressive expansion in the near term.

Balance Sheet And Financial Health

Nix maintains a robust balance sheet, with cash and equivalents covering nearly 8x its total debt. The minimal debt burden and high liquidity position the company well to navigate economic fluctuations. Shareholders’ equity remains healthy, supported by retained earnings and a history of prudent financial management.

Growth Trends And Dividend Policy

Revenue growth has been steady but unspectacular, reflecting the mature nature of its core markets. The dividend payout of ¥20 per share signals a commitment to returning capital, albeit with a conservative yield. Future growth may hinge on expanding its international footprint or diversifying into higher-margin segments like automation components.

Valuation And Market Expectations

With a market cap of ¥1.77 billion, Nix trades at a moderate valuation, likely reflecting its niche positioning and limited growth visibility. The negative beta (-0.016) suggests low correlation with broader market movements, appealing to defensive investors. Market expectations appear tempered, with focus on execution rather than transformative growth.

Strategic Advantages And Outlook

Nix’s strengths lie in its specialized product lines and strong balance sheet, providing stability in volatile markets. However, reliance on traditional manufacturing sectors poses risks if demand slows. The outlook remains neutral, with potential upside from increased adoption of its SMT and labeling solutions in smart factories. Strategic partnerships or acquisitions could enhance its market reach.

Sources

Company filings, Tokyo Stock Exchange disclosures

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