investorscraft@gmail.com

Intrinsic ValueNichia Steel Works, Ltd. (5658.T)

Previous Close¥369.00
Intrinsic Value
Upside potential
Previous Close
¥369.00

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

Nichia Steel Works, Ltd. operates as a specialized manufacturer of iron and steel products, serving diverse industries including construction, civil engineering, agriculture, and automotive sectors in Japan. The company’s product portfolio spans galvanized and alloy-plated wires, high-strength bolts, and pre-mesh processed goods, catering to both structural and functional applications. Its long-standing presence since 1908 underscores deep-rooted expertise in metallurgical solutions, positioning it as a reliable supplier in Japan’s industrial supply chain. Nichia Steel Works differentiates itself through niche offerings like colored galvanized wires and one-touch tunnels, addressing specific customer needs in infrastructure and utility projects. While the company maintains a regional focus, its diversified client base across multiple industries mitigates sector-specific risks. The firm’s market position is reinforced by its ability to provide customized steel solutions, though it faces competition from larger global steel producers and domestic peers.

Revenue Profitability And Efficiency

Nichia Steel Works reported revenue of ¥34.5 billion for FY2024, with net income of ¥1.26 billion, reflecting a net margin of approximately 3.6%. Operating cash flow stood at ¥3.01 billion, indicating efficient working capital management. Capital expenditures of ¥1.19 billion suggest moderate reinvestment to maintain production capabilities, though the company’s cash position of ¥12.46 billion provides liquidity for strategic initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥26.19 demonstrates modest earnings power relative to its market capitalization. With a beta of 0.41, Nichia Steel exhibits lower volatility compared to broader markets, aligning with its stable but cyclical industrial focus. The firm’s capital efficiency is underscored by its ability to generate positive operating cash flow despite sector-specific cost pressures.

Balance Sheet And Financial Health

Nichia Steel maintains a conservative balance sheet, with total debt of ¥4.14 billion against cash reserves of ¥12.46 billion, indicating strong liquidity. The low debt-to-equity ratio suggests minimal financial leverage, providing flexibility to navigate economic downturns. Its solid cash position supports ongoing operations and potential dividend commitments.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s infrastructure and construction activity, with limited disclosed expansion plans. A dividend of ¥10 per share reflects a commitment to shareholder returns, though payout ratios remain sustainable given current earnings. Future growth may depend on industrial demand cycles and potential export opportunities.

Valuation And Market Expectations

With a market cap of ¥14.2 billion, Nichia Steel trades at a P/E ratio of approximately 11.3x, in line with niche industrial peers. The low beta suggests investors view the company as a stable, albeit low-growth, industrial player. Market expectations appear tempered, reflecting its regional focus and cyclical end markets.

Strategic Advantages And Outlook

Nichia Steel’s strengths lie in its specialized product range and longstanding industry relationships. However, its regional concentration and exposure to Japan’s economic conditions pose risks. The outlook remains stable, with potential upside from infrastructure spending, though global steel price fluctuations could impact margins.

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