investorscraft@gmail.com

Intrinsic ValueNippon Hume Corporation (5262.T)

Previous Close¥1,605.00
Intrinsic Value
Upside potential
Previous Close
¥1,605.00

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

Nippon Hume Corporation operates as a specialized manufacturer and supplier of concrete secondary products, serving infrastructure and construction markets in Japan and internationally. The company’s core revenue model is driven by the design, production, and sale of a diverse range of concrete-based solutions, including pipeline systems, precast structures, and specialized fittings for civil engineering projects. Its product portfolio spans hume tubes, RC segments, optical fiber-compatible concrete products, and eco-friendly construction materials, catering to both public and private sector demand. Nippon Hume has established a strong market position by integrating manufacturing expertise with construction contracting services, enabling end-to-end solutions for urban development and telecommunications infrastructure. The company’s focus on durable, modular concrete systems aligns with Japan’s emphasis on resilient infrastructure, while its expansion into deodorization systems and real estate diversifies revenue streams. Despite competition from larger construction material suppliers, Nippon Hume maintains a niche advantage through technical specialization and regional supply chain integration.

Revenue Profitability And Efficiency

In FY2024, Nippon Hume reported revenue of ¥33.7 billion, with net income of ¥1.9 billion, reflecting a net margin of approximately 5.7%. Operating cash flow stood at ¥2.8 billion, supported by stable demand for infrastructure products. Capital expenditures of ¥700 million indicate moderate reinvestment, aligning with the capital-intensive nature of concrete manufacturing. The company’s cash conversion cycle appears efficient, given its asset-light contracting services complementing core production.

Earnings Power And Capital Efficiency

Diluted EPS of ¥79.91 demonstrates consistent earnings generation, while the low beta (0.32) suggests resilience to market volatility. The company’s capital efficiency is underscored by its ability to maintain profitability despite cyclical construction demand, with ROIC likely benefiting from its integrated business model. Debt levels are conservative, with total debt at ¥1.5 billion against ¥14.4 billion in cash, providing flexibility for strategic investments.

Balance Sheet And Financial Health

Nippon Hume’s balance sheet remains robust, with cash and equivalents covering 9.6x total debt. The net cash position supports liquidity for operational needs and potential M&A. Total debt represents only 4% of the market cap, reflecting minimal financial risk. The company’s asset base is likely weighted toward fixed assets for production, though specifics on working capital are unavailable.

Growth Trends And Dividend Policy

Growth is tied to Japan’s infrastructure renewal and telecom expansion, with limited international exposure. The dividend payout of ¥38 per share implies a yield of ~2.4% (assuming current share price), signaling a commitment to shareholder returns. Historical trends suggest steady but modest growth, aligned with public sector spending cycles.

Valuation And Market Expectations

At a market cap of ¥37.6 billion, the company trades at ~11x net income, a discount to broader industrials, reflecting its niche focus and domestic reliance. The low beta implies muted market expectations for cyclical upside, though cash reserves and infrastructure tailwinds could drive revaluation.

Strategic Advantages And Outlook

Nippon Hume’s strengths lie in its technical expertise in precast concrete and integrated service offerings. Outlook depends on Japan’s infrastructure budget and adoption of modular construction. Risks include raw material cost volatility and demographic pressures, but diversification into eco-products and telecom infrastructure provides offsets.

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