Previous Close | ¥256.00 |
Intrinsic Value | ¥0.00 |
Upside potential | -100% |
Data is not available at this time.
Nippon Denko Co., Ltd. operates as a diversified industrial materials company with a strong foothold in Japan’s steel and basic materials sector. Its core revenue streams stem from manufacturing and selling ferroalloys, functional materials, and environmental recycling systems, catering to industries such as steelmaking, chemicals, and renewable energy. The company’s ferroalloys segment, including high-carbon ferromanganese and ferrosilicon, serves critical steel production processes, while its functional materials like cathode materials and boron oxide support advanced manufacturing. Nippon Denko further strengthens its market position through environmental solutions, such as chromic acid and nickel recovery systems, aligning with global sustainability trends. The company’s integrated operations—spanning production, logistics, and recycling—enhance its competitive edge in a cyclical industry. While its domestic focus limits geographic diversification, its niche expertise in high-purity materials and waste-to-resource technologies positions it as a key supplier for Japan’s industrial base. The firm’s ancillary activities in renewable energy and waste management provide additional revenue stability, though its performance remains tied to steel demand and industrial production cycles.
In FY 2024, Nippon Denko reported revenue of JPY 78.2 billion, with net income of JPY 3.1 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 5.9 billion, though capital expenditures of JPY 4.3 billion indicate ongoing investments in production capacity and environmental technologies. The company’s ability to maintain positive cash flow despite cyclical pressures underscores its operational resilience.
The company’s diluted EPS of JPY 22.91 highlights its earnings power, supported by a diversified product portfolio and cost management. However, its capital efficiency is tempered by the capital-intensive nature of its operations, with reinvestment needs in recycling systems and functional materials R&D. The balance between growth spending and profitability remains a critical focus.
Nippon Denko’s balance sheet shows JPY 5.9 billion in cash against JPY 17.1 billion in total debt, suggesting moderate leverage. While liquidity is adequate, the debt load reflects the capital demands of its industrial operations. The absence of severe financial distress is evident, but leverage metrics warrant monitoring given sector volatility.
Growth is driven by demand for eco-friendly materials and recycling solutions, though cyclical steel sector exposure poses risks. The firm’s JPY 10 per share dividend signals a commitment to shareholder returns, with a payout ratio that appears sustainable given current earnings and cash flow levels.
With a market cap of JPY 34.5 billion and a beta of 0.69, the stock trades at a modest valuation, reflecting its niche industrial focus and limited global exposure. Investors likely price in steady but unspectacular growth, aligned with Japan’s industrial output trends.
Nippon Denko’s strengths lie in its specialized material expertise and recycling technologies, which align with sustainability mandates. However, its reliance on domestic steel demand and industrial activity necessitates cautious optimism. Strategic expansion into high-margin functional materials and waste solutions could offset cyclical headwinds over the long term.
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 |