investorscraft@gmail.com

Intrinsic ValueNakamura Choukou Co., Ltd. (6166.T)

Previous Close¥591.00
Intrinsic Value
Upside potential
Previous Close
¥591.00

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

Nakamura Choukou Co., Ltd. operates in the industrial machinery sector, specializing in precision equipment and material science solutions. The company's core revenue model is driven by manufacturing high-precision components such as diamond wire cutting tools, spinnerets for synthetic fibers, and wear-resistant parts for bearings and electronics. Its products cater to diverse industries, including solar energy, LEDs, and nonwoven fabrics, positioning it as a niche supplier with technical expertise. Nakamura Choukou serves both domestic and industrial markets, leveraging its long-standing reputation since its founding in 1954. The company’s focus on innovation, such as nano-sized zeolite powder development, enhances its competitive edge in material science. While it operates in a competitive industrial machinery landscape, its specialization in precision tools and electronic material slicing provides differentiation. The firm’s market position is reinforced by its diversified product portfolio, spanning from medical devices to automated flow reactors, ensuring resilience against sector-specific downturns.

Revenue Profitability And Efficiency

In FY 2024, Nakamura Choukou reported revenue of ¥2.41 billion, with net income of ¥144.17 million, reflecting modest profitability. The diluted EPS stood at ¥13.07, indicating stable earnings per share. Operating cash flow was positive at ¥642.83 million, though capital expenditures of -¥1.77 billion suggest significant reinvestment. The company’s efficiency metrics highlight a balance between growth spending and operational cash generation.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified industrial applications, though net margins remain moderate. Capital efficiency appears constrained by high capex, likely directed toward R&D and precision manufacturing capabilities. The absence of dividends suggests a reinvestment-focused strategy, prioritizing long-term technological advancement over immediate shareholder returns.

Balance Sheet And Financial Health

Nakamura Choukou holds ¥1.5 billion in cash and equivalents against total debt of ¥3.18 billion, indicating a leveraged but manageable position. The debt load may reflect strategic investments in equipment and innovation. Liquidity is supported by positive operating cash flow, though the high capex underscores ongoing capital intensity.

Growth Trends And Dividend Policy

Growth trends are tied to industrial demand for precision tools and electronic materials, with no dividend payouts signaling reinvestment priorities. The company’s focus on niche markets like solar and LED manufacturing could drive future revenue, but sector cyclicality poses risks.

Valuation And Market Expectations

With a market cap of ¥3.19 billion and a beta of 0.386, Nakamura Choukou is viewed as a low-volatility industrial player. Valuation reflects its specialized niche, though high capex and debt may temper investor optimism absent clearer growth catalysts.

Strategic Advantages And Outlook

The company’s strategic advantages lie in its precision engineering expertise and diversified industrial applications. Outlook depends on sustained demand for high-precision components, with innovation in material science potentially unlocking new opportunities. However, capex intensity and debt levels warrant monitoring.

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