investorscraft@gmail.com

Intrinsic ValueNagaoka International Corporation (6239.T)

Previous Close¥1,474.00
Intrinsic Value
Upside potential
Previous Close
¥1,474.00

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

Nagaoka International Corporation operates in the energy sector, specializing in water intake and treatment systems tailored for oil refining, petrochemical, and industrial applications. The company’s core revenue model hinges on engineering and supplying high-efficiency screen internals, groundwater treatment solutions, and low-energy aeration systems. Its flagship products, such as CHEMILES and AERSYS, cater to diverse markets, including waterworks, agriculture, and aquaculture, positioning it as a niche provider of critical infrastructure solutions. Nagaoka International leverages its long-standing expertise, dating back to its founding in 1934, to serve both domestic and international clients, with a focus on Japan’s refining and petrochemical industries. As a subsidiary of HAMADA Co., Ltd., it benefits from synergies in industrial manufacturing while maintaining a specialized market presence. The company’s competitive edge lies in its ability to address complex water treatment challenges, supported by a reputation for reliability and innovation in a sector where precision and durability are paramount.

Revenue Profitability And Efficiency

In FY 2024, Nagaoka International reported revenue of ¥9.51 billion, with net income reaching ¥1.15 billion, reflecting a healthy net margin of approximately 12.1%. The company’s operating cash flow stood at ¥2.30 billion, underscoring efficient cash generation. Capital expenditures were modest at ¥50.4 million, indicating disciplined investment in maintaining and upgrading its technological capabilities.

Earnings Power And Capital Efficiency

Nagaoka International demonstrated robust earnings power, with diluted EPS of ¥166.61. The company’s capital efficiency is evident in its ability to generate significant operating cash flow relative to its revenue base, supported by a lean operational structure and targeted R&D investments in water treatment technologies.

Balance Sheet And Financial Health

The company maintains a strong balance sheet, with ¥2.54 billion in cash and equivalents and total debt of ¥320 million, resulting in a conservative leverage profile. This financial stability provides flexibility for strategic initiatives or potential expansion in its core markets.

Growth Trends And Dividend Policy

Nagaoka International’s growth is driven by demand for specialized water treatment solutions in energy and industrial sectors. The company’s dividend policy, with a payout of ¥34 per share, reflects a commitment to returning capital to shareholders while retaining earnings for reinvestment in innovation and market expansion.

Valuation And Market Expectations

With a market capitalization of ¥9.22 billion and a beta of 0.235, Nagaoka International is perceived as a low-volatility player in the energy sector. The valuation suggests investor confidence in its niche market positioning and steady cash flow generation.

Strategic Advantages And Outlook

Nagaoka International’s strategic advantages include its specialized product portfolio, long-term industry relationships, and technological expertise in water treatment. The outlook remains positive, supported by global demand for sustainable water management solutions and the company’s ability to adapt to evolving industrial needs.

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