investorscraft@gmail.com

Intrinsic ValueNitta Corporation (5186.T)

Previous Close¥4,075.00
Intrinsic Value
Upside potential
Previous Close
¥4,075.00

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 Corporation operates as a diversified industrial machinery company specializing in power transmission and conveyor belts, tubing and fittings, filtration systems, and mechatronics products. Serving sectors such as automotive, logistics, semiconductor manufacturing, and healthcare, the company leverages its long-standing expertise to provide high-performance solutions tailored to industrial applications. Its product portfolio includes specialized belts like PolySprint and Super Endless, alongside advanced filtration and automation components, positioning it as a critical supplier to Japan’s manufacturing and infrastructure sectors. Nitta’s market position is reinforced by its broad industry reach, with customers spanning construction, food processing, and electronics. The company’s ability to innovate—evidenced by offerings like RFID magnetic sheets and Intelimer tapes—demonstrates its adaptability to evolving industrial demands. While facing competition from global industrial suppliers, Nitta maintains a niche through reliability and precision engineering, supported by its 138-year legacy. Its focus on high-margin segments, such as semiconductor equipment and healthcare, provides stability amid cyclical industrial downturns.

Revenue Profitability And Efficiency

Nitta reported revenue of ¥88.6 billion for FY2024, with net income of ¥9.86 billion, reflecting an 11.1% net margin. Operating cash flow stood at ¥8.92 billion, though capital expenditures of ¥2.77 billion indicate moderate reinvestment needs. The company’s profitability is supported by its diversified industrial exposure, with higher-margin products like mechatronics and filtration systems likely contributing to earnings resilience.

Earnings Power And Capital Efficiency

Diluted EPS of ¥353.84 underscores Nitta’s earnings strength, while its minimal debt (¥286 million) and substantial cash reserves (¥36.8 billion) highlight efficient capital management. The company’s low beta (0.32) suggests stable earnings power, insulated from broader market volatility, though its growth may be constrained by reliance on mature industrial markets.

Balance Sheet And Financial Health

Nitta’s balance sheet is robust, with cash and equivalents covering 129x total debt. The near-debt-free structure and ¥36.8 billion liquidity position provide ample flexibility for strategic investments or shareholder returns. Asset-light operations and disciplined capex (¥2.77 billion) further reinforce financial stability.

Growth Trends And Dividend Policy

Growth appears steady but modest, aligned with Japan’s industrial sector. A dividend of ¥135 per share signals a commitment to shareholder returns, though payout ratios remain conservative given the strong cash position. Expansion into high-tech applications, like semiconductor equipment, could drive future revenue diversification.

Valuation And Market Expectations

At a market cap of ¥104.7 billion, Nitta trades at ~10.6x revenue and ~10.6x net income, reflecting investor confidence in its niche positioning and profitability. The low beta suggests the market prices it as a defensive industrial play rather than a high-growth candidate.

Strategic Advantages And Outlook

Nitta’s strategic advantages include its legacy expertise, diversified industrial clientele, and focus on precision components. Near-term demand from semiconductor and automation sectors may offset cyclical headwinds. Long-term success will hinge on innovation in high-value segments and potential overseas expansion beyond its Japan-centric revenue base.

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