Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |