investorscraft@gmail.com

Intrinsic ValueNippon Light Metal Holdings Company, Ltd. (5703.T)

Previous Close¥2,732.00
Intrinsic Value
Upside potential
Previous Close
¥2,732.00

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 Light Metal Holdings Company, Ltd. operates as a diversified aluminum manufacturer, serving industries ranging from automotive to electronics and construction. The company’s four core segments—Alumina, Chemicals, and Ingot; Sheet and Extruded Products; Fabricated Products and Other; and Foil and Powder Products—cater to specialized industrial applications, leveraging Japan’s advanced manufacturing ecosystem. Its alumina and chemical products are critical inputs for fire retardants, ceramics, and semiconductor manufacturing, while its extruded and fabricated aluminum products support transportation and infrastructure projects. The company maintains a strong domestic presence but also serves international markets, positioning itself as a key supplier in high-precision aluminum applications. Nippon Light Metal differentiates itself through vertically integrated operations, ensuring quality control and cost efficiency across its supply chain. Its focus on high-margin industrial and electronic applications, such as semiconductor equipment and capacitor foils, provides resilience against commodity price volatility. The company’s diversified client base, spanning automotive, electronics, and food packaging, mitigates sector-specific risks while reinforcing its role as a critical materials supplier in Japan’s industrial landscape.

Revenue Profitability And Efficiency

Nippon Light Metal reported revenue of ¥523.7 billion for FY 2024, with net income of ¥9.0 billion, reflecting a modest net margin of 1.7%. Operating cash flow stood at ¥38.0 billion, though capital expenditures of ¥23.9 billion indicate ongoing investments in production capacity. The company’s profitability is tempered by the capital-intensive nature of aluminum processing, though its diversified product mix supports stable cash generation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥145.91 underscores its ability to generate earnings despite industry headwinds. Operating cash flow covers capital expenditures, but the net income-to-revenue ratio suggests thin margins typical of the aluminum sector. Nippon Light Metal’s focus on higher-value fabricated products and chemicals helps offset raw material cost pressures, though capital efficiency remains constrained by the industry’s cyclicality.

Balance Sheet And Financial Health

Nippon Light Metal holds ¥35.1 billion in cash against total debt of ¥161.3 billion, indicating a leveraged but manageable financial position. The debt load reflects the capital requirements of its manufacturing operations, though its low beta (0.464) suggests relative stability. Liquidity appears adequate, with operating cash flow supporting debt servicing and reinvestment needs.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial demand in Japan and abroad, with limited near-term expansion visibility. A dividend of ¥70 per share implies a payout ratio aligned with earnings, reflecting a conservative but shareholder-friendly policy. Market cap stagnation at ¥98.4 billion suggests muted growth expectations, though niche applications in electronics and automotive could drive incremental gains.

Valuation And Market Expectations

Trading at a market cap of ¥98.4 billion, the company’s valuation reflects its position as a mid-tier industrial materials supplier. The low beta indicates lower volatility relative to the market, but investor sentiment appears cautious given thin margins and sector cyclicality. Earnings multiples are likely influenced by commodity price trends and regional industrial demand.

Strategic Advantages And Outlook

Nippon Light Metal’s vertical integration and specialization in high-precision aluminum products provide a competitive edge in niche markets. However, its outlook depends on sustained demand from automotive and electronics sectors, as well as cost management amid inflationary pressures. The company’s ability to innovate in lightweight materials and energy-efficient applications could unlock long-term opportunities, though near-term performance remains tied to macroeconomic conditions.

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