investorscraft@gmail.com

Intrinsic Value of Nippon Electric Glass Co., Ltd. (5214.T)

Previous Close¥3,586.00
Intrinsic Value
Upside potential
Previous Close
¥3,586.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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