Previous Close | ¥3,586.00 |
Intrinsic Value | ¥244.82 |
Upside potential | -93% |
Data is not available at this time.
Nippon Electric Glass Co., Ltd. operates as a key player in the specialty glass manufacturing sector, serving diverse industries including electronics, construction, and healthcare. The company’s core revenue model revolves around producing high-performance glass substrates for flat panel displays (FPD), chemically strengthened glass, optical and electronic device glass, and specialized glass tubing for lighting and medical applications. Its product portfolio also includes heat-resistant glass and glass fibers, catering to industrial and technological demands. Positioned as a global supplier, Nippon Electric Glass maintains a strong presence in Japan, China, South Korea, the U.S., and Europe, leveraging its advanced glassmaking machinery and thin-film coating technologies. The company’s competitive edge lies in its ability to innovate and adapt to evolving industry needs, particularly in the display and electronics sectors, where precision and durability are critical. Despite facing competition from larger glass manufacturers, Nippon Electric Glass differentiates itself through niche expertise and a diversified product lineup, ensuring resilience across market cycles.
In FY 2024, Nippon Electric Glass reported revenue of JPY 299.2 billion, with net income of JPY 12.1 billion, reflecting a net margin of approximately 4%. The company generated JPY 52.2 billion in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures totaled JPY 17.1 billion, indicating disciplined reinvestment in production capabilities and technological advancements.
The company’s diluted EPS stood at JPY 141.66, supported by steady demand for its specialty glass products. Operating cash flow of JPY 52.2 billion underscores its ability to fund operations and growth initiatives internally. The balance between capital expenditures and cash generation suggests prudent capital allocation, though further efficiency gains could enhance returns.
Nippon Electric Glass maintains a robust balance sheet with JPY 124.0 billion in cash and equivalents, providing liquidity against JPY 111.3 billion in total debt. The company’s net cash position is modest, but its debt levels appear manageable given its stable cash flow generation and market position. This financial structure supports ongoing operations and strategic investments.
The company’s growth is tied to demand for advanced glass in electronics and construction, with potential upside from emerging applications in healthcare and renewable energy. Nippon Electric Glass paid a dividend of JPY 130 per share, reflecting a commitment to shareholder returns. Future dividend sustainability will depend on earnings stability and capital needs for expansion.
With a market capitalization of JPY 267.8 billion and a beta of 0.68, the stock exhibits lower volatility relative to the broader market. Investors likely value the company’s niche expertise and steady cash flows, though growth expectations remain tempered by sector cyclicality and competitive pressures.
Nippon Electric Glass benefits from its technological leadership in specialty glass and a diversified customer base. The outlook hinges on its ability to innovate in high-growth segments like display technologies and medical glass. Macroeconomic factors and raw material costs pose risks, but the company’s established market position and operational efficiency provide a foundation for resilience.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |