investorscraft@gmail.com

Intrinsic ValueJapan Power Fastening Co.,Ltd. (5950.T)

Previous Close¥190.00
Intrinsic Value
Upside potential
Previous Close
¥190.00

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

Japan Power Fastening Co., Ltd. operates as a specialized manufacturer and distributor of fasteners and related tools, serving construction and industrial sectors in Japan. The company’s product portfolio includes fasteners for metal, wood, and cement-based materials, alongside surface treatments for stainless steel, catering to diverse structural needs. Additionally, it produces industrial riveting guns and rivets, reinforcing its role in mechanical assembly applications. Beyond manufacturing, the firm engages in real estate activities, including property sales, rentals, and management, diversifying its revenue streams. Positioned in the competitive tools and accessories segment of the industrials sector, the company leverages its long-standing expertise since 1951 to maintain a stable market presence. Its focus on niche fastener solutions and complementary real estate operations provides resilience against cyclical demand fluctuations in construction.

Revenue Profitability And Efficiency

In FY2024, Japan Power Fastening reported revenue of ¥5.04 billion, with net income of ¥509 million, reflecting a net margin of approximately 10.1%. Operating cash flow stood at ¥233 million, though capital expenditures of ¥-165 million indicate moderate reinvestment. The company’s ability to maintain profitability amid its diversified operations underscores its operational efficiency in a competitive market.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of ¥32.43 demonstrates its earnings capacity relative to its 15.69 million outstanding shares. With a market capitalization of ¥2.68 billion, the company’s capital efficiency is tempered by its modest scale, though its low beta (0.143) suggests stability compared to broader market volatility.

Balance Sheet And Financial Health

Japan Power Fastening holds ¥1.62 billion in cash and equivalents against total debt of ¥2.02 billion, indicating a leveraged but manageable position. The balance sheet reflects a focus on maintaining liquidity, with debt levels balanced by steady cash generation from operations.

Growth Trends And Dividend Policy

The company’s growth appears steady rather than aggressive, with a dividend payout of ¥10 per share, signaling a commitment to shareholder returns. Its real estate diversification may provide incremental growth, though the core fastener business remains the primary driver.

Valuation And Market Expectations

Trading at a market cap of ¥2.68 billion, the company’s valuation reflects its niche positioning and stable earnings. Investors likely price in its modest growth prospects and reliable dividend yield, given its low-beta profile.

Strategic Advantages And Outlook

Japan Power Fastening’s longevity and specialization in fasteners provide a competitive edge in domestic markets. While real estate adds diversification, the company’s outlook hinges on sustained demand in construction and industrial sectors. Prudent financial management and niche expertise position it for stable, if unspectacular, performance.

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