investorscraft@gmail.com

Intrinsic ValueNitta Gelatin Inc. (4977.T)

Previous Close¥1,259.00
Intrinsic Value
Upside potential
Previous Close
¥1,259.00

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

Nitta Gelatin Inc. is a specialized chemical company operating in Japan, primarily focused on the production and sale of gelatin and collagen-derived products. The company serves diverse markets, including food, pharmaceuticals, and medical applications, leveraging its proprietary proteolytic technology to produce high-value bioactive compounds like collagen peptides. Its product portfolio spans edible gelatin for confectionery and chilled foods, pharmaceutical-grade gelatin for capsules and coatings, and medical gelatin used in biomaterials for artificial skin and bone. Nitta Gelatin holds a niche position in the specialty chemicals sector, with a strong emphasis on R&D-driven innovation in collagen-based solutions. The company’s long-standing expertise, dating back to its founding in 1918, provides a competitive edge in quality and technical know-how, particularly in Japan’s regulated pharmaceutical and food industries. While it faces competition from global gelatin producers, its focus on high-margin medical and bioactive applications differentiates it from commoditized gelatin suppliers.

Revenue Profitability And Efficiency

In FY 2024, Nitta Gelatin reported revenue of JPY 40.42 billion but recorded a net loss of JPY 1.85 billion, reflecting operational or cost challenges. The negative diluted EPS of JPY -101.93 underscores profitability pressures, though operating cash flow remained positive at JPY 4.91 billion, indicating some liquidity resilience. Capital expenditures of JPY 2.17 billion suggest ongoing investments in production or R&D, which may support future efficiency improvements.

Earnings Power And Capital Efficiency

The company’s negative net income highlights near-term earnings weakness, likely due to input cost inflation or pricing pressures in its core markets. However, its ability to generate positive operating cash flow despite losses suggests manageable working capital dynamics. The balance between capex and cash flow generation will be critical to assess whether recent investments can restore profitability and capital efficiency.

Balance Sheet And Financial Health

Nitta Gelatin’s financial position shows JPY 4.08 billion in cash against JPY 9.8 billion in total debt, indicating moderate leverage. The debt level warrants monitoring, especially if profitability remains subdued. The company’s liquidity appears adequate for near-term obligations, but sustained losses could strain its ability to service debt or fund growth initiatives without additional financing.

Growth Trends And Dividend Policy

Despite the FY 2024 loss, Nitta Gelatin maintained a dividend of JPY 24 per share, signaling management’s commitment to shareholder returns. Growth prospects hinge on demand for collagen peptides in nutraceuticals and medical gelatin in biomaterials, though the company must address profitability to sustain dividends. Long-term trends in health-conscious consumer markets and aging populations could support demand for its high-value products.

Valuation And Market Expectations

With a market cap of JPY 14.81 billion and a beta of 0.149, Nitta Gelatin is viewed as a low-volatility stock, likely reflecting its niche market position. The negative earnings and modest valuation suggest muted investor expectations, though potential upside exists if the company can capitalize on bioactive collagen trends and improve margins.

Strategic Advantages And Outlook

Nitta Gelatin’s strengths lie in its technical expertise and diversified gelatin applications, particularly in pharmaceuticals and biomaterials. The outlook depends on its ability to navigate cost pressures, expand high-margin segments, and leverage R&D for innovative collagen-based solutions. A return to profitability and disciplined capital allocation will be key to unlocking long-term value.

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