investorscraft@gmail.com

Intrinsic ValueNabtesco Corporation (6268.T)

Previous Close¥4,181.00
Intrinsic Value
Upside potential
Previous Close
¥4,181.00

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

Nabtesco Corporation operates as a diversified industrial machinery company, specializing in precision components and systems across three core segments: Component Solutions, Transport Solutions, and Accessibility Solutions. The company is a leader in precision reduction gears for industrial robots, a critical component in automation, and holds a strong position in hydraulic equipment for construction machinery. Its Transport Solutions segment supplies essential braking and door systems for railroads and commercial vehicles, while Accessibility Solutions focuses on mobility aids like prosthetic knees and electric wheelchairs, addressing aging population needs. Nabtesco’s competitive edge lies in its technological expertise in motion control and hydraulic systems, serving industries where reliability and precision are paramount. The company maintains a global footprint, with significant exposure to Japan’s industrial and infrastructure sectors, as well as growing international demand for automation and mobility solutions. Its diversified portfolio mitigates cyclical risks while capitalizing on long-term trends like robotics adoption and urban transportation modernization.

Revenue Profitability And Efficiency

Nabtesco reported revenue of ¥323.4 billion for the period, with net income of ¥10.1 billion, reflecting a modest net margin of approximately 3.1%. Operating cash flow stood at ¥26.7 billion, though capital expenditures of ¥24.9 billion indicate significant reinvestment needs. The company’s profitability metrics suggest operational challenges, possibly due to input cost pressures or competitive pricing in its core markets.

Earnings Power And Capital Efficiency

Diluted EPS of ¥64.22 underscores Nabtesco’s moderate earnings power, with capital efficiency constrained by high capex requirements relative to operating cash flow. The company’s focus on precision components and hydraulic systems demands ongoing R&D and manufacturing investments, which may limit near-term returns but support long-term technological leadership.

Balance Sheet And Financial Health

Nabtesco maintains a solid liquidity position with ¥74.5 billion in cash and equivalents, against total debt of ¥45.8 billion, indicating a manageable leverage profile. The balance sheet reflects a conservative approach, with sufficient flexibility to fund growth initiatives or weather cyclical downturns in its industrial end markets.

Growth Trends And Dividend Policy

Growth is likely driven by automation adoption in manufacturing and infrastructure development, particularly in Asia. The company offers a dividend of ¥80 per share, yielding approximately 1.5% based on current market cap, signaling a commitment to shareholder returns despite moderate earnings growth.

Valuation And Market Expectations

With a market cap of ¥285.1 billion and a beta of 0.97, Nabtesco trades in line with broader market volatility. Valuation multiples suggest investors price in steady but unspectacular growth, reflecting its niche leadership but also exposure to industrial cyclicality.

Strategic Advantages And Outlook

Nabtesco’s strengths include its technological leadership in precision gears and hydraulic systems, as well as a diversified customer base across industrial, transport, and healthcare sectors. The outlook hinges on global automation trends and infrastructure spending, though macroeconomic headwinds could temper near-term performance. Strategic partnerships or acquisitions may enhance its market position in high-growth segments like robotics.

Sources

Company filings, Bloomberg

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