investorscraft@gmail.com

Intrinsic ValueNPC Incorporated (6255.T)

Previous Close¥736.00
Intrinsic Value
Upside potential
Previous Close
¥736.00

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

NPC Incorporated operates in the industrial machinery sector, specializing in automated manufacturing equipment and environmental solutions. The company serves diverse industries, including automotive, electronics, pharmaceuticals, and logistics, with a focus on photovoltaic (PV) module manufacturing and inspection technologies. Its product portfolio includes advanced machinery such as vacuum bonding systems, laser inspection tools, and PV panel recycling equipment, positioning NPC as a niche player in high-precision industrial automation. The company also generates ancillary revenue through factory space rentals, adding stability to its business model. NPC’s expertise in PV module manufacturing and recycling aligns with global sustainability trends, enhancing its relevance in the renewable energy supply chain. While it competes in a fragmented market, its technological specialization and Japan-based manufacturing base provide a competitive edge in precision-driven industrial applications.

Revenue Profitability And Efficiency

NPC reported revenue of ¥10.8 billion for FY 2024, with net income of ¥1.68 billion, reflecting a healthy net margin of approximately 15.5%. Diluted EPS stood at ¥77.81, demonstrating strong earnings power. Operating cash flow was ¥557.8 million, though capital expenditures were modest at -¥90.4 million, indicating efficient reinvestment relative to profitability.

Earnings Power And Capital Efficiency

The company’s robust net income and EPS highlight its ability to convert revenue into earnings effectively. With no total debt and ¥5.24 billion in cash and equivalents, NPC maintains a conservative capital structure, allowing flexibility for strategic investments or shareholder returns. Its capital expenditure discipline suggests a focus on maintaining high returns on invested capital.

Balance Sheet And Financial Health

NPC’s balance sheet is notably strong, with zero debt and a cash reserve of ¥5.24 billion, providing ample liquidity. This conservative financial posture underscores low leverage risk and positions the company to weather economic downturns or invest in growth opportunities without relying on external financing.

Growth Trends And Dividend Policy

While specific growth rates are not disclosed, NPC’s focus on PV and automation technologies aligns with secular trends in renewable energy and industrial efficiency. The company pays a dividend of ¥10 per share, signaling a commitment to returning capital to shareholders, albeit with a modest yield given its current share price.

Valuation And Market Expectations

With a market cap of ¥15.3 billion and a beta of 1.57, NPC is perceived as moderately volatile relative to the market. Its valuation multiples reflect investor expectations for sustained profitability and potential growth in its specialized machinery segments, particularly in renewable energy applications.

Strategic Advantages And Outlook

NPC’s technological expertise in PV manufacturing and recycling, coupled with its debt-free balance sheet, provides a solid foundation for long-term competitiveness. The company is well-positioned to benefit from global shifts toward sustainable energy, though its reliance on industrial demand cycles warrants monitoring. Strategic investments in automation and environmental solutions could further enhance its market position.

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