investorscraft@gmail.com

Intrinsic ValueNippon Chutetsukan K.K. (5612.T)

Previous Close¥1,800.00
Intrinsic Value
Upside potential
Previous Close
¥1,800.00

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 Chutetsukan K.K. operates as a specialized manufacturer of ductile iron pipes, polyethylene gas pipes, and related infrastructure components, primarily serving Japan's water supply, sewage, gas, and industrial sectors. The company's product portfolio includes ductile iron pipes for clean water and sewage systems, gas pipes, valves, and accessories, positioning it as a critical supplier for Japan's aging infrastructure needs. Its focus on durable, corrosion-resistant materials aligns with long-term demand for utility and municipal projects. Nippon Chutetsukan holds a niche but essential role in Japan's construction and utilities sector, leveraging its 1937 founding heritage and integrated offerings—from manufacturing to on-site pipe laying—to maintain customer relationships. While it faces competition from larger industrial conglomerates, its specialization in ductile iron and polyethylene solutions provides differentiation. Market positioning is tempered by Japan's slow infrastructure spending growth, though regulatory emphasis on water system upgrades and earthquake-resistant gas networks offers steady demand.

Revenue Profitability And Efficiency

The company reported revenue of JPY 16.9 billion for FY2025, but net income remained negative at JPY -230 million, reflecting margin pressures from input costs or competitive pricing. Operating cash flow was minimal (JPY 37 million), overshadowed by capital expenditures of JPY -1.24 billion, suggesting reinvestment needs despite weak profitability. The diluted EPS of JPY -71.58 underscores ongoing earnings challenges.

Earnings Power And Capital Efficiency

Negative net income and thin operating cash flow indicate constrained earnings power, likely due to fixed-cost burdens in its manufacturing base. Capital expenditures exceeding operating cash flow imply reliance on external financing or cash reserves for growth. The JPY 5.55 billion total debt load raises questions about leverage sustainability given current profitability levels.

Balance Sheet And Financial Health

Nippon Chutetsukan maintains JPY 2.91 billion in cash against JPY 5.55 billion total debt, indicating moderate liquidity but elevated leverage. The debt-to-equity ratio is unclear without equity figures, but negative earnings may strain covenant compliance. Asset turnover appears low given revenue relative to implied asset base (market cap of JPY 4.16 billion).

Growth Trends And Dividend Policy

Top-line stability (JPY 16.9 billion revenue) contrasts with bottom-line volatility, suggesting limited pricing power. The JPY 25 per share dividend implies a payout unsupported by current earnings, potentially drawing from reserves. Japan's infrastructure modernization could drive incremental demand, but growth depends on margin recovery and debt management.

Valuation And Market Expectations

At a JPY 4.16 billion market cap, the stock trades at ~0.25x revenue, reflecting skepticism about earnings recovery. A beta of 0.421 signals lower volatility versus the broader market, typical for industrials with stable but unexciting prospects. Investors likely await cost restructuring or sector tailwinds to justify re-rating.

Strategic Advantages And Outlook

The company's deep expertise in ductile iron and polyethylene pipes provides technical differentiation, but reliance on Japan's infrastructure cycle limits diversification. Strategic focus should prioritize margin improvement through operational efficiency or higher-value products. Near-term outlook remains cautious given debt and profitability headwinds, though long-term utility demand offers a baseline support.

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