Data is not available at this time.
Nichias Corporation operates as a diversified industrial conglomerate with a strong focus on thermal insulation and sealing solutions across multiple sectors. The company’s core revenue streams derive from five segments: Energy and Industrial Plants, Industrial Products, Advanced Products, Autoparts, and Building Materials. Its product portfolio includes high-performance gaskets, thermal insulation materials, fluoropolymer-based corrosion-resistant linings, and automotive components, catering to industries such as power generation, petrochemicals, semiconductors, and construction. Nichias holds a competitive edge in Japan’s industrial insulation market, supported by its long-standing expertise and proprietary technologies. The company’s diversified client base, spanning heavy industries to advanced manufacturing, mitigates sector-specific risks while reinforcing its resilience. Its autoparts segment benefits from stable demand in automotive supply chains, while its building materials division capitalizes on Japan’s infrastructure and housing needs. Nichias’s strategic focus on R&D and material innovation positions it as a key supplier for high-temperature and cryogenic applications, enhancing its market leadership in niche industrial segments.
Nichias reported revenue of JPY 249.4 billion for FY2024, with net income of JPY 27 billion, reflecting a net margin of approximately 10.8%. The company’s operating cash flow stood at JPY 19.2 billion, though capital expenditures of JPY 12.4 billion indicate ongoing investments in capacity and technology. Its diluted EPS of JPY 406.59 underscores steady profitability, supported by cost-efficient operations and a diversified industrial clientele.
The company demonstrates consistent earnings power, driven by its high-margin industrial products and autoparts segments. With a beta of 0.63, Nichias exhibits lower volatility relative to the broader market, suggesting stable cash flows. Its capital efficiency is evident in its ability to maintain profitability despite cyclical industry exposure, though further scrutiny of segment-level ROIC would provide deeper insights.
Nichias maintains a solid balance sheet, with JPY 56.4 billion in cash and equivalents against total debt of JPY 22.8 billion, indicating a conservative leverage profile. The company’s liquidity position is robust, with ample coverage for near-term obligations. Its low debt-to-equity ratio aligns with its capital-light industrial model, reinforcing financial stability.
Nichias has demonstrated moderate growth, supported by demand for industrial insulation and automotive components. The company’s dividend per share of JPY 108 reflects a shareholder-friendly policy, with a payout ratio that balances reinvestment needs and returns. Future growth may hinge on expansion in high-tech insulation applications and international markets.
With a market capitalization of JPY 312.6 billion, Nichias trades at a P/E multiple of approximately 11.6x, in line with industrial peers. The market appears to price in steady, albeit unspectacular, growth, given its niche positioning and mature domestic market. Valuation could benefit from higher visibility in overseas expansion or margin improvements.
Nichias’s strategic advantages lie in its technological expertise, diversified industrial exposure, and strong domestic market presence. The outlook remains stable, with potential upside from energy efficiency trends and automotive sector recovery. Challenges include Japan’s aging infrastructure and global supply chain volatility, but the company’s R&D focus and operational discipline position it well for long-term resilience.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |