investorscraft@gmail.com

Intrinsic ValueNidec Okk Corporation (6205.T)

Previous Close¥885.00
Intrinsic Value
Upside potential
Previous Close
¥885.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nidec Okk Corporation operates in the industrial machinery sector, specializing in the manufacturing and sale of high-precision machine tools. The company’s product portfolio includes vertical, horizontal, and graphite machining centers, grinding centers, and advanced 5-axis milling machines, catering to industries requiring precision engineering. With a legacy dating back to 1915, Nidec Okk has established itself as a niche player in Japan and select international markets, serving clients in automotive, aerospace, and industrial manufacturing. The company’s market position is underpinned by its technical expertise in CNC machining solutions, though it faces competition from larger global players like DMG Mori and Makino. Its revenue model relies on direct sales of machinery and aftermarket services, with a focus on customization for specialized applications. While the company maintains a strong domestic presence, its international footprint remains limited, presenting both growth opportunities and challenges in scaling operations.

Revenue Profitability And Efficiency

In FY 2022, Nidec Okk reported revenue of ¥13.8 billion but recorded a net loss of ¥1.3 billion, reflecting operational challenges. The negative operating cash flow of ¥1.4 billion and capital expenditures of ¥342 million indicate strained liquidity, likely due to elevated costs or subdued demand. The diluted EPS of -¥125.06 further underscores profitability pressures, necessitating strategic adjustments to improve margins.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in capital deployment. With a net loss and negative operating cash flow, Nidec Okk’s ability to generate returns on invested capital appears constrained. The modest capital expenditures suggest cautious investment, possibly due to financial headwinds or a focus on stabilizing operations rather than expansion.

Balance Sheet And Financial Health

Nidec Okk’s balance sheet shows ¥1.2 billion in cash against ¥9.5 billion in total debt, indicating a leveraged position with limited liquidity buffers. The high debt-to-equity ratio raises concerns about financial flexibility, particularly given the operating losses. The company may need to address debt servicing capabilities to avoid further strain on its financial health.

Growth Trends And Dividend Policy

Despite financial challenges, Nidec Okk maintained a dividend of ¥280 per share, signaling a commitment to shareholder returns. However, the sustainability of this policy is questionable amid persistent losses. Growth prospects hinge on demand recovery in industrial machinery and potential export opportunities, though near-term headwinds may delay a turnaround.

Valuation And Market Expectations

With a market cap of ¥21.1 billion and a beta of 0.36, the stock exhibits low volatility relative to the market. Investors likely price in the company’s niche expertise but remain cautious due to its weak profitability and leveraged balance sheet. Valuation multiples may reflect skepticism about near-term earnings recovery.

Strategic Advantages And Outlook

Nidec Okk’s strengths lie in its specialized machining solutions and long-standing industry relationships. However, operational inefficiencies and debt burdens pose significant risks. The outlook depends on cost management, debt reduction, and potential demand upticks in precision machinery. Strategic partnerships or technological upgrades could enhance competitiveness, but execution risks remain elevated.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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