investorscraft@gmail.com

Intrinsic ValueNC Holdings Co., Ltd. (6236.T)

Previous Close¥2,199.00
Intrinsic Value
Upside potential
Previous Close
¥2,199.00

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

NC Holdings Co., Ltd. operates in the industrial machinery sector, specializing in the manufacturing and sale of large-sized belt conveyors, which serve as the backbone of its revenue model. The company also provides three-dimensional and mechanical parking equipment, logistics solutions, and solar power services, diversifying its industrial footprint. Additionally, it engages in system development and temporary staffing, leveraging Japan's demand for automation and labor flexibility. NC Holdings has established a niche in Japan and internationally, catering to logistics, construction, and energy sectors. Its market position is reinforced by decades of expertise since its founding in 1949, though it faces competition from global industrial machinery players. The company’s ability to integrate solar power into its portfolio reflects a strategic pivot toward sustainable infrastructure, aligning with broader industry trends.

Revenue Profitability And Efficiency

NC Holdings reported revenue of JPY 14.45 billion for FY 2024, with net income of JPY 517 million, reflecting modest profitability. The diluted EPS stood at JPY 118.72, indicating stable earnings per share. However, operating cash flow was negative at JPY -553 million, likely due to working capital adjustments or timing differences, while capital expenditures were JPY -206 million, suggesting restrained investment activity.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, given the relatively low net income margin of approximately 3.6%. Capital efficiency metrics are not fully discernible without asset turnover data, but the negative operating cash flow raises questions about short-term liquidity management. The solar power segment may offer future earnings potential if scaled effectively.

Balance Sheet And Financial Health

NC Holdings maintains a solid liquidity position with JPY 4.47 billion in cash and equivalents, offset by total debt of JPY 3.73 billion. The balance sheet suggests moderate leverage, though the negative operating cash flow warrants monitoring. The company’s financial health is stable but could be pressured if cash burn persists.

Growth Trends And Dividend Policy

Growth trends are unclear without historical comparisons, but the dividend payout of JPY 122 million implies a shareholder-friendly policy. The solar power and logistics equipment segments may drive future growth, though the core conveyor business remains cyclical. Dividend sustainability depends on improved cash generation.

Valuation And Market Expectations

With a market cap of JPY 9.59 billion and a beta of 0.07, NC Holdings is perceived as a low-volatility stock. The valuation appears modest relative to revenue, but investors likely await clearer signs of earnings expansion or operational turnaround, particularly in cash flow performance.

Strategic Advantages And Outlook

NC Holdings benefits from its long-standing industry presence and diversified product mix, including emerging solar power services. However, the outlook hinges on improving cash flow and capitalizing on sustainable infrastructure demand. Strategic focus on automation and energy solutions could enhance competitiveness, but execution risks remain.

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