investorscraft@gmail.com

Intrinsic ValueNittoseiko Co.,Ltd. (5957.T)

Previous Close¥721.00
Intrinsic Value
Upside potential
Previous Close
¥721.00

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

Nittoseiko Co., Ltd. operates as a specialized manufacturer in the industrial fastening and automation sector, producing screws, automated assembly systems, and precision inspection equipment. The company serves diverse industries, including automotive, electronics, and machinery, leveraging its expertise in cold forging, surface treatment, and robotic assembly solutions. Its product portfolio spans precision screws, screw-driving robots, and micro-bubble washers, catering to high-tolerance manufacturing needs. Nittoseiko maintains a competitive edge through vertical integration, offering both components and assembly systems, which enhances its value proposition for clients seeking end-to-end fastening solutions. The company’s focus on automation aligns with global trends toward efficiency-driven manufacturing, positioning it as a niche player in Japan’s industrial tools market. While it faces competition from larger multinationals, its longstanding reputation and technical specialization support steady demand in domestic and select international markets.

Revenue Profitability And Efficiency

Nittoseiko reported revenue of ¥47.1 billion for FY2024, with net income of ¥2.2 billion, reflecting a net margin of approximately 4.7%. Operating cash flow stood at ¥3.7 billion, indicating healthy cash conversion. Capital expenditures of ¥957 million suggest moderate reinvestment, aligning with its focus on incremental automation upgrades rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥60.16 underscores its ability to generate earnings despite its modest scale. With a low beta of 0.23, Nittoseiko exhibits lower volatility relative to the market, likely due to its stable industrial customer base and recurring demand for precision components.

Balance Sheet And Financial Health

Nittoseiko maintains a robust balance sheet, with ¥10.6 billion in cash and equivalents against ¥1.6 billion in total debt, indicating strong liquidity. The negligible leverage and ample cash reserves provide flexibility for operational needs or strategic investments.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the company prioritizing operational efficiency over rapid expansion. A dividend of ¥19 per share suggests a commitment to shareholder returns, though the payout ratio remains conservative, leaving room for reinvestment.

Valuation And Market Expectations

At a market cap of ¥20.3 billion, the stock trades at a P/E of approximately 9.2x, reflecting modest expectations. The low beta and niche market position imply limited speculative interest, with valuation likely tied to stable industrial demand.

Strategic Advantages And Outlook

Nittoseiko’s strengths lie in its technical expertise and integrated product offerings, which mitigate commoditization risks. While global supply chain shifts could pose challenges, its focus on automation and precision manufacturing aligns with long-term industrial trends, supporting a stable outlook.

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