investorscraft@gmail.com

Intrinsic ValueNihon Seikan k.k. (5905.T)

Previous Close¥1,326.00
Intrinsic Value
Upside potential
Previous Close
¥1,326.00

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

Nihon Seikan k.k. operates as a specialized manufacturer of metal cans in Japan, serving the packaging needs of the consumer cyclical sector. The company produces a diverse range of cans, including adhesive, art, and welding cans, catering primarily to domestic beverage and food industries. Its product portfolio supports preservation, branding, and logistical efficiency for clients, reinforcing its role as a critical supplier in Japan's packaging ecosystem. Beyond manufacturing, Nihon Seikan engages in real estate leasing, providing ancillary revenue streams. The company’s long-standing presence since 1914 underscores its entrenched market position, though it faces competition from both domestic and international packaging firms. Its focus on quality and reliability positions it as a trusted partner for Japanese brands, though growth may be constrained by the mature nature of the metal can industry and shifting consumer preferences toward sustainable alternatives.

Revenue Profitability And Efficiency

In FY 2024, Nihon Seikan reported revenue of ¥12.25 billion, with net income of ¥271 million, reflecting modest profitability in a competitive market. The diluted EPS of ¥195.5 indicates stable earnings per share, though operating cash flow of ¥387 million suggests tight cash generation relative to revenue. Capital expenditures of ¥-786 million highlight ongoing investments in production capabilities, potentially aimed at maintaining efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing a slim margin of approximately 2.2% of revenue. The negative free cash flow, driven by significant capital expenditures, suggests reinvestment needs may limit near-term financial flexibility. However, the low beta of 0.055 indicates minimal earnings volatility relative to the broader market.

Balance Sheet And Financial Health

Nihon Seikan’s balance sheet shows ¥642 million in cash against total debt of ¥3.25 billion, indicating moderate leverage. The debt level could pressure liquidity if operating performance weakens, though the company’s long operating history may provide stability. The real estate leasing segment could offer additional collateral or income to support financial resilience.

Growth Trends And Dividend Policy

Growth prospects appear muted, given the mature industry and limited revenue scale. The dividend payout of ¥20 per share suggests a conservative but stable return to shareholders, aligning with the company’s modest earnings profile. Future growth may depend on operational efficiency gains or diversification beyond traditional metal can manufacturing.

Valuation And Market Expectations

With a market capitalization of ¥1.88 billion, the company trades at a low multiple relative to revenue, reflecting investor skepticism about growth potential. The subdued beta further implies limited market expectations for significant upside or downside in the near term.

Strategic Advantages And Outlook

Nihon Seikan’s strategic advantages lie in its entrenched market position and diversified product offerings within Japan’s packaging sector. However, the outlook remains cautious due to industry headwinds, including sustainability trends favoring alternative materials. The company’s ability to adapt its product mix or expand into adjacent markets will be critical for long-term viability.

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