investorscraft@gmail.com

Intrinsic ValueNozawa Corporation (5237.T)

Previous Close¥1,093.00
Intrinsic Value
Upside potential
Previous Close
¥1,093.00

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

Nozawa Corporation operates in the construction sector, specializing in extruded cement panels designed for durability and resistance against environmental hazards such as noise, fire, and earthquakes. The company’s product portfolio includes flat panels, rib and emboss design panels, and coated panels, catering primarily to commercial and industrial buildings, including offices, plants, and warehouses. Its focus on high-performance building materials positions it as a niche player in Japan’s construction industry, leveraging its long-standing expertise since its founding in 1890. Nozawa’s revenue model is driven by manufacturing and sales of these specialized panels, supplemented by related building materials. The company’s market position is reinforced by its ability to meet stringent safety and insulation requirements, making it a preferred supplier for projects demanding resilience and compliance with Japan’s rigorous building codes. While its geographic focus remains domestic, its reputation for quality and reliability provides a stable foundation in a competitive market.

Revenue Profitability And Efficiency

Nozawa reported revenue of JPY 23.07 billion for FY 2024, with net income of JPY 874.8 million, reflecting a net margin of approximately 3.8%. Operating cash flow stood at JPY 2.03 billion, indicating solid cash generation relative to earnings. Capital expenditures of JPY 1.13 billion suggest ongoing investments in production capabilities, though the company maintains a lean operational structure with efficient capital deployment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 76.32 underscores its ability to translate revenue into shareholder returns, albeit with modest profitability. With minimal total debt of JPY 25.3 million and robust cash reserves of JPY 7.39 billion, Nozawa demonstrates strong capital efficiency and low financial leverage, allowing it to fund operations and growth internally without significant reliance on external financing.

Balance Sheet And Financial Health

Nozawa’s balance sheet is notably healthy, with cash and equivalents exceeding total debt by a wide margin. This conservative financial structure provides ample liquidity and reduces risk, positioning the company to weather economic downturns or invest opportunistically. The absence of significant debt obligations further enhances its financial stability and flexibility.

Growth Trends And Dividend Policy

The company’s growth appears steady but moderate, aligned with the broader construction sector in Japan. Its dividend per share of JPY 40 reflects a commitment to returning capital to shareholders, supported by consistent cash flow generation. While not aggressively expansionary, Nozawa’s focus on niche, high-value products offers sustainable growth potential in its core market.

Valuation And Market Expectations

With a market capitalization of JPY 10.03 billion, Nozawa trades at a modest valuation, likely reflecting its niche market position and limited growth visibility. The low beta of 0.22 suggests the stock is less volatile than the broader market, appealing to risk-averse investors. Market expectations appear tempered, aligning with the company’s stable but unspectacular financial performance.

Strategic Advantages And Outlook

Nozawa’s strategic advantages lie in its specialized product offerings and long-standing reputation in Japan’s construction industry. The outlook remains stable, with potential upside from increased demand for resilient building materials. However, growth may be constrained by the company’s domestic focus and the mature nature of its market. Continued emphasis on product innovation and efficiency will be key to maintaining its competitive edge.

Sources

Company filings, market data

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