investorscraft@gmail.com

Intrinsic ValueNippon Denkai,Ltd. (5759.T)

Previous Close¥2.00
Intrinsic Value
Upside potential
Previous Close
¥2.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nippon Denkai, Ltd. operates in the electrical equipment and parts industry, specializing in the development, manufacturing, and sale of electrodeposited copper foils. These foils serve as critical components in high-performance electronic devices, including lithium-ion batteries and printed circuit boards, which are essential for consumer electronics, automotive applications, and industrial systems. The company’s expertise in electrodeposition technology positions it as a key supplier in a niche but growing segment of the industrials sector. Nippon Denkai’s market position is bolstered by its long-standing presence since 1958, though it faces competition from both domestic and international manufacturers. The company’s revenue model relies on B2B sales to electronics manufacturers, with demand closely tied to advancements in battery technology and PCB miniaturization trends. While the company benefits from Japan’s strong industrial base, it must navigate raw material cost volatility and shifting global supply chain dynamics to maintain profitability.

Revenue Profitability And Efficiency

In FY 2024, Nippon Denkai reported revenue of JPY 16.65 billion but recorded a net loss of JPY 874 million, reflecting margin pressures and operational challenges. The negative diluted EPS of JPY -96.63 underscores profitability struggles, likely tied to input cost inflation or competitive pricing. Operating cash flow of JPY 698 million suggests some liquidity generation, though capital expenditures of JPY -2.12 billion indicate heavy investment in capacity or technology upgrades.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weakened earnings power in the current fiscal year. High capital expenditures relative to operating cash flow suggest aggressive reinvestment, possibly to enhance production capabilities or R&D. However, the efficiency of these investments remains uncertain given the lack of immediate profitability improvement.

Balance Sheet And Financial Health

Nippon Denkai’s balance sheet shows JPY 3.38 billion in cash against total debt of JPY 13.88 billion, indicating leveraged financial positioning. The debt burden may constrain flexibility, though the absence of dividends could free up cash for debt servicing. Further analysis of debt maturity and covenants would be needed to assess refinancing risks.

Growth Trends And Dividend Policy

The company’s growth trajectory appears challenged by its FY 2024 net loss, though long-term demand for copper foils in batteries and PCBs could support recovery. Nippon Denkai currently does not pay dividends, prioritizing capital retention for operational or strategic needs. Future growth may hinge on technological differentiation or cost optimization.

Valuation And Market Expectations

With a market cap of JPY 20.18 billion and a beta of 0.22, the stock exhibits low volatility relative to the market, possibly reflecting its niche industrial focus. Investors likely await clearer signs of turnaround, given the recent losses and high debt levels. Valuation multiples are not meaningful amid negative earnings.

Strategic Advantages And Outlook

Nippon Denkai’s strategic advantages include its specialized expertise in electrodeposited copper foils and entrenched relationships in the electronics supply chain. However, the outlook remains cautious due to profitability challenges and leverage. Success depends on aligning production with high-growth applications like EV batteries while managing cost pressures. A rebound in global electronics demand could improve prospects.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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