investorscraft@gmail.com

Intrinsic ValueNihon Enterprise Co.,Ltd. (4829.T)

Previous Close¥117.00
Intrinsic Value
Upside potential
Previous Close
¥117.00

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

Nihon Enterprise Co., Ltd. operates at the intersection of digital content and business support services, leveraging Japan's growing demand for mobile and cloud-based solutions. The company's diversified portfolio includes e-book services (Booksmart), traffic information apps (ATIS Traffic Info), and niche platforms like Flea-ma.jp for high-end resale goods. Its enterprise-focused offerings, such as AplosOne (IP phone service) and BizTalk (business chat app), cater to corporate efficiency needs, positioning it as a hybrid B2C and B2B player. With additional ventures in renewable energy and e-learning (e-Manabi), Nihon Enterprise balances stable revenue streams with emerging opportunities in Japan's tech-driven economy. The firm's Tokyo base and 1989 founding underscore its entrenched local presence, though competition from larger SaaS providers necessitates continuous innovation in user engagement and service integration.

Revenue Profitability And Efficiency

In FY2024, Nihon Enterprise reported revenue of ¥4.7 billion, with net income of ¥209 million, reflecting a 4.5% net margin. Operating cash flow stood at ¥272 million, supported by disciplined capital expenditures of ¥-86 million. The company’s cash-heavy balance sheet (¥4.4 billion in cash equivalents) suggests liquidity strength, though modest debt (¥160 million) indicates conservative leverage.

Earnings Power And Capital Efficiency

Diluted EPS of ¥5.43 demonstrates modest earnings power, with a beta of 0.368 highlighting lower volatility relative to the market. The firm’s capital efficiency is underscored by its high cash reserves relative to debt, though reinvestment levels (evidenced by CapEx) remain measured, possibly prioritizing organic growth over aggressive expansion.

Balance Sheet And Financial Health

Nihon Enterprise maintains a robust financial position, with cash and equivalents (¥4.4 billion) dwarfing total debt (¥160 million). This liquidity cushion, representing 97% of market capitalization, provides flexibility for strategic investments or weathering downturns. The near debt-free structure aligns with its conservative risk profile.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with a dividend payout of ¥3 per share signaling a commitment to shareholder returns. The lack of explicit revenue growth data necessitates caution, though diversification into renewables and e-learning could drive future upside. Dividend sustainability is supported by strong cash reserves.

Valuation And Market Expectations

At a market cap of ¥4.5 billion, the stock trades at ~1x revenue and ~22x net income, suggesting modest expectations. The low beta implies muted sensitivity to market swings, potentially appealing to defensive investors. Valuation metrics reflect its niche positioning rather than hyper-growth potential.

Strategic Advantages And Outlook

Nihon Enterprise’s dual focus on consumer apps and enterprise solutions provides revenue stability, while its cash-rich balance sheet enables opportunistic investments. Challenges include scaling in a competitive SaaS market and monetizing newer ventures like renewables. The outlook hinges on executing niche differentiation and leveraging Japan’s digital transformation trends.

Sources

Company description, financials, and market data sourced from publicly disclosed ticker information and exchange filings.

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