investorscraft@gmail.com

Intrinsic ValueNihon Yamamura Glass Co., Ltd. (5210.T)

Previous Close¥3,085.00
Intrinsic Value
Upside potential
Previous Close
¥3,085.00

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 Yamamura Glass Co., Ltd. operates in the packaging and containers industry, specializing in the production and sale of glass bottles and plastic closures, primarily serving Japan and international markets. The company has diversified its operations to include powdered glass and glass paste, as well as the design, manufacturing, and installation of machinery and plant facilities. This vertical integration enhances its ability to serve a broad customer base, including beverage, pharmaceutical, and industrial clients. With a history dating back to 1914, Nihon Yamamura Glass has established a strong reputation for quality and reliability in a competitive sector. Its market position is reinforced by its technological expertise in glass production and its ability to provide end-to-end solutions, from raw materials to finished packaging. The company’s focus on innovation and sustainability aligns with global trends toward eco-friendly packaging, positioning it well for long-term growth in both domestic and export markets.

Revenue Profitability And Efficiency

In FY 2024, Nihon Yamamura Glass reported revenue of JPY 72.9 billion, with net income reaching JPY 12.3 billion, reflecting a robust profitability margin. The company generated JPY 5.7 billion in operating cash flow, though capital expenditures of JPY 2.5 billion indicate ongoing investments in production capacity and technology. These figures suggest efficient operations with disciplined cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 1,200.76 underscores its strong earnings power. With a beta of 0.09, Nihon Yamamura Glass exhibits low volatility relative to the market, appealing to risk-averse investors. The balance between operating cash flow and capital expenditures highlights prudent capital allocation, supporting sustainable growth without excessive leverage.

Balance Sheet And Financial Health

Nihon Yamamura Glass maintains a solid financial position, with JPY 10.99 billion in cash and equivalents against total debt of JPY 22.9 billion. The manageable debt level, coupled with consistent profitability, suggests a healthy balance sheet. The company’s ability to service its obligations is further supported by its stable cash flow generation.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by its diversified product offerings and international presence. A dividend per share of JPY 115 reflects a commitment to returning value to shareholders, though the payout ratio remains conservative, allowing for reinvestment in growth initiatives. Future expansion may hinge on demand for sustainable packaging solutions and operational efficiency gains.

Valuation And Market Expectations

With a market capitalization of JPY 24.7 billion, Nihon Yamamura Glass trades at a valuation reflective of its stable earnings and niche market position. The low beta suggests investor confidence in its resilience, though growth expectations may be tempered by the mature nature of the packaging industry. Valuation metrics should be weighed against sector peers for deeper insights.

Strategic Advantages And Outlook

Nihon Yamamura Glass benefits from its long-standing industry expertise, integrated operations, and focus on sustainability. The company is well-positioned to capitalize on trends toward eco-friendly packaging, though competition and raw material costs remain key challenges. Strategic investments in technology and international markets could drive future growth, provided macroeconomic conditions remain favorable.

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