investorscraft@gmail.com

Intrinsic ValueNitto Kohki Co., Ltd. (6151.T)

Previous Close¥1,875.00
Intrinsic Value
Upside potential
Previous Close
¥1,875.00

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

Nitto Kohki Co., Ltd. operates as a specialized industrial machinery manufacturer, focusing on fluid couplings, labor-saving machine tools, and precision pumps. The company serves diverse sectors, including medical, electronics, and food manufacturing, leveraging its expertise in high-performance mechanical solutions. Its product portfolio includes electric screwdrivers for electronics assembly, blowers, and door closers, catering to both industrial and commercial applications. With a presence across Japan, the Americas, Europe, and Asia, Nitto Kohki maintains a competitive edge through innovation and reliability in niche markets. The company’s strategic focus on R&D and customization allows it to address specific industry needs, reinforcing its position as a trusted supplier in industrial automation and fluid control systems. Its global footprint and diversified client base mitigate regional risks while supporting steady demand for its specialized machinery.

Revenue Profitability And Efficiency

In FY 2024, Nitto Kohki reported revenue of ¥27.1 billion, with net income of ¥2.1 billion, reflecting a net margin of approximately 7.6%. Operating cash flow stood at ¥2.3 billion, though capital expenditures of ¥5.9 billion indicate significant reinvestment. The company’s profitability metrics suggest disciplined cost management, though its capital intensity may pressure short-term liquidity.

Earnings Power And Capital Efficiency

Diluted EPS of ¥104.1 underscores Nitto Kohki’s earnings stability, supported by its diversified industrial clientele. The negative beta (-0.017) implies low correlation to broader market movements, highlighting its defensive positioning. However, high capex relative to operating cash flow signals ongoing investment in production capacity, which could enhance long-term returns if demand aligns with expansion.

Balance Sheet And Financial Health

The company maintains a robust liquidity position, with ¥18.8 billion in cash and equivalents against ¥1.6 billion in total debt, yielding a conservative leverage profile. This strong balance sheet provides flexibility for strategic initiatives or downturns, though the elevated capex may temporarily strain free cash flow generation.

Growth Trends And Dividend Policy

Nitto Kohki’s growth is tied to industrial automation trends, with its pumps and tools benefiting from manufacturing digitization. A dividend of ¥39 per share reflects a commitment to shareholder returns, though payout ratios remain moderate, prioritizing reinvestment. Regional expansion in Asia and OEM partnerships could drive future revenue diversification.

Valuation And Market Expectations

At a market cap of ¥33.4 billion, the stock trades at a P/E of ~16.3x, aligning with industrial machinery peers. The low beta suggests investors view it as a stable, non-cyclical play, though growth expectations appear tempered given its niche focus and capex cycle.

Strategic Advantages And Outlook

Nitto Kohki’s strengths lie in its specialized product lines and global distribution network. Near-term challenges include balancing capex with profitability, but its R&D focus and exposure to automation trends position it well for sustained demand. Prudent capital allocation and niche market leadership support a stable outlook.

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