investorscraft@gmail.com

Intrinsic ValueNikko Co., Ltd. (6306.T)

Previous Close¥815.00
Intrinsic Value
Upside potential
Previous Close
¥815.00

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

Nikko Co., Ltd. operates as a specialized manufacturer of asphalt mixing and concrete batching plants, serving industrial and construction sectors primarily in Asia. The company’s product portfolio includes integrated systems for asphalt production, recycling, and environmental management, alongside concrete batching solutions with advanced automation features. By focusing on modular and eco-friendly designs, Nikko addresses the growing demand for sustainable infrastructure development, positioning itself as a niche player in Japan’s industrial machinery market. Its revenue model hinges on equipment sales, aftermarket services, and proprietary control systems, which provide recurring maintenance income. The firm competes through technological differentiation, particularly in emissions control and waste recycling, aligning with regional regulatory trends. While its geographic concentration in Asia presents growth opportunities, it also exposes the company to cyclical construction activity and raw material cost fluctuations.

Revenue Profitability And Efficiency

Nikko reported revenue of ¥44.1 billion for FY2024, with net income of ¥1.31 billion, reflecting a net margin of approximately 3.0%. Operating cash flow stood at ¥4.33 billion, though capital expenditures of ¥2.32 billion indicate ongoing investments in production capacity. The modest profitability suggests competitive pricing pressures or high fixed costs inherent in heavy machinery manufacturing.

Earnings Power And Capital Efficiency

Diluted EPS of ¥34.24 underscores moderate earnings power relative to its market cap. The company’s capital efficiency is tempered by significant capex, yet its cash flow from operations covers investments, indicating sustainable self-funding. Debt levels at ¥10.72 billion against ¥15.55 billion in cash suggest prudent leverage management.

Balance Sheet And Financial Health

Nikko maintains a solid liquidity position with ¥15.55 billion in cash and equivalents, covering its total debt. The balance sheet reflects a conservative structure, with no immediate solvency risks. However, the industrial nature of its assets may limit flexibility during downturns.

Growth Trends And Dividend Policy

Growth is tied to infrastructure spending in Asia, with limited diversification. A dividend of ¥32 per share implies a payout ratio aligned with earnings, signaling a commitment to shareholder returns despite cyclical exposure.

Valuation And Market Expectations

At a market cap of ¥26.0 billion, the stock trades at a P/E of ~19.8x, reflecting moderate expectations for a niche industrial player. Low beta (0.215) suggests relative insulation from broad market volatility.

Strategic Advantages And Outlook

Nikko’s expertise in eco-friendly asphalt systems and recycling technologies provides a competitive edge in regulatory-driven markets. Near-term performance will depend on regional construction activity, while long-term prospects hinge on innovation in sustainable infrastructure solutions.

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