investorscraft@gmail.com

Intrinsic ValueNissei ASB Machine Co., Ltd. (6284.T)

Previous Close¥6,280.00
Intrinsic Value
Upside potential
Previous Close
¥6,280.00

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

Nissei ASB Machine Co., Ltd. operates in the industrial machinery sector, specializing in the design, manufacture, and sale of stretch blow molding machines and related equipment for PET and other plastic bottle production. The company serves a global clientele, leveraging its technological expertise to provide high-precision machinery, dies, and auxiliary components. Its core revenue model is driven by capital equipment sales, aftermarket parts, and maintenance services, positioning it as a key player in the packaging machinery industry. Nissei ASB differentiates itself through innovation, reliability, and customization, catering to beverage, pharmaceutical, and consumer goods manufacturers. The company’s market position is reinforced by its long-standing reputation and focus on energy-efficient, high-speed production solutions. As sustainability trends drive demand for lightweight and recyclable packaging, Nissei ASB is well-placed to benefit from industry tailwinds.

Revenue Profitability And Efficiency

In FY 2024, Nissei ASB reported revenue of JPY 36.8 billion, with net income of JPY 5.8 billion, reflecting a robust net margin of approximately 15.7%. The company generated JPY 9.6 billion in operating cash flow, demonstrating strong cash conversion. Capital expenditures were modest at JPY 708 million, indicating disciplined investment in maintaining technological leadership without overextending resources.

Earnings Power And Capital Efficiency

Nissei ASB’s diluted EPS of JPY 385.49 underscores its earnings power, supported by efficient operations and a focused product portfolio. The company’s high cash balance relative to total debt (JPY 28.4 billion vs. JPY 7.6 billion) highlights prudent capital management, enabling flexibility for R&D or strategic initiatives without compromising financial stability.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with JPY 28.4 billion in cash and equivalents against JPY 7.6 billion in total debt, yielding a net cash position. This liquidity cushion, combined with low leverage, positions Nissei ASB to navigate cyclical demand fluctuations while funding growth opportunities or shareholder returns.

Growth Trends And Dividend Policy

Nissei ASB’s growth is tied to global packaging demand, with potential upside from sustainability-driven machinery upgrades. The company’s dividend of JPY 150 per share reflects a commitment to returning capital, supported by its strong cash flow generation and conservative payout ratio. Future dividend growth may align with earnings trajectory and reinvestment needs.

Valuation And Market Expectations

With a market cap of JPY 82.5 billion and a beta of 1.017, Nissei ASB trades with moderate volatility, reflecting its niche industrial exposure. Investors likely value its profitability, cash-rich balance sheet, and exposure to long-term packaging trends, though sector cyclicality may temper valuation multiples.

Strategic Advantages And Outlook

Nissei ASB’s strategic advantages include its technological expertise, global customer base, and focus on sustainable packaging solutions. The outlook remains positive, driven by demand for advanced blow molding machines, though macroeconomic headwinds and competition warrant monitoring. The company’s financial resilience positions it well to capitalize on growth opportunities while mitigating risks.

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