investorscraft@gmail.com

Intrinsic ValueNippon Piston Ring Co., Ltd. (6461.T)

Previous Close¥1,900.00
Intrinsic Value
Upside potential
Previous Close
¥1,900.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nippon Piston Ring Co., Ltd. is a specialized manufacturer of precision-engineered components for internal combustion engines, serving automotive, marine, and industrial markets. The company’s core products include piston rings, valve seat inserts, and composite camshafts, which are critical for engine performance and durability. With a legacy dating back to 1931, it has established itself as a trusted supplier to OEMs and aftermarket segments, leveraging its expertise in metallurgy and precision manufacturing. Operating primarily in Japan but with an international footprint, Nippon Piston Ring caters to diverse applications, including automotive, marine, and industrial equipment. Its product portfolio also extends to niche segments like medical equipment parts, such as dental implants, showcasing its adaptability to high-precision markets. The company’s competitive edge lies in its technical proficiency and long-standing relationships with global manufacturers, positioning it as a reliable partner in an industry increasingly focused on efficiency and emissions reduction. While the automotive sector remains its primary revenue driver, its diversification into industrial and medical components provides resilience against cyclical downturns.

Revenue Profitability And Efficiency

In FY2023, Nippon Piston Ring reported revenue of JPY 58.5 billion, with net income of JPY 1.8 billion, reflecting a net margin of approximately 3.1%. The company generated JPY 5.2 billion in operating cash flow, demonstrating its ability to convert sales into cash despite capital expenditures of JPY 3.4 billion. Its diluted EPS of JPY 231.6 indicates moderate profitability in a competitive auto parts sector.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its focus on high-precision components, though margins are tempered by raw material costs and competitive pricing pressures. Capital efficiency appears balanced, with capex investments aimed at maintaining technological capabilities. Operating cash flow coverage of capex suggests prudent financial management, though further details on ROIC would provide deeper insight into capital allocation effectiveness.

Balance Sheet And Financial Health

Nippon Piston Ring’s balance sheet shows JPY 5.6 billion in cash against JPY 13.2 billion in total debt, indicating a leveraged but manageable position. The debt level warrants monitoring, particularly in light of industry cyclicality, but the company’s stable cash flow generation provides a buffer. Its liquidity position appears adequate for near-term obligations.

Growth Trends And Dividend Policy

Growth trends are likely tied to global automotive production and demand for engine components, with potential headwinds from electrification shifts. The company paid a dividend of JPY 85 per share, reflecting a commitment to shareholder returns, though payout ratios remain conservative. Future growth may hinge on diversification into non-automotive segments and technological advancements.

Valuation And Market Expectations

With a market cap of JPY 14.8 billion and a beta of 0.52, the stock exhibits lower volatility relative to the market. Valuation metrics suggest modest expectations, aligning with its niche positioning in the auto parts sector. Investors likely price in steady but unspectacular growth, given the industry’s maturity and competitive dynamics.

Strategic Advantages And Outlook

Nippon Piston Ring’s strategic advantages include its technical expertise, long-term customer relationships, and diversified product applications. The outlook remains cautiously optimistic, with opportunities in industrial and medical markets offsetting automotive sector risks. Success will depend on maintaining innovation and cost efficiency amid evolving industry trends.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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