investorscraft@gmail.com

Intrinsic ValueNichidai Corporation (6467.T)

Previous Close¥348.00
Intrinsic Value
Upside potential
Previous Close
¥348.00

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

Nichidai Corporation operates in the industrial machinery sector, specializing in precision-forged dies and related components primarily for the automotive industry. The company’s core revenue model revolves around the development, manufacturing, and sale of high-precision dies, forged products, and assembly parts, catering to automotive manufacturers and other industrial applications. Its product portfolio includes press dies, formed gears, and specialized die-sets, which are critical for producing durable and complex automotive components. Beyond automotive, Nichidai serves the petrochemical, pharmaceutical, and aerospace sectors with sintered wire mesh filters, demonstrating diversification in high-tech industrial applications. The company leverages its technical expertise and long-standing relationships with distributors to maintain a competitive position in Japan and select international markets. Despite its niche focus, Nichidai’s precision engineering capabilities and specialized product offerings provide resilience against broader industrial cyclicality.

Revenue Profitability And Efficiency

Nichidai reported revenue of JPY 11.32 billion for FY 2024, with net income of JPY 44.99 million, reflecting thin margins in a competitive industrial machinery market. Operating cash flow stood at JPY 740.56 million, indicating reasonable operational efficiency, though capital expenditures of JPY -662 million suggest ongoing investments in production capabilities. The company’s ability to generate positive cash flow despite modest profitability underscores its disciplined cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 4.97 highlights limited earnings power, likely due to pricing pressures and high input costs in precision manufacturing. Nichidai’s capital efficiency appears constrained, as evidenced by its modest net income relative to revenue. However, its focus on high-margin niche products, such as sintered filters for aerospace, could enhance long-term earnings potential if scaled effectively.

Balance Sheet And Financial Health

Nichidai maintains a solid liquidity position with JPY 3.27 billion in cash and equivalents, offset by JPY 2 billion in total debt. The balance sheet reflects a conservative leverage profile, supported by sufficient cash reserves to meet short-term obligations. The company’s financial health is stable, though its debt load warrants monitoring given the capital-intensive nature of its operations.

Growth Trends And Dividend Policy

Growth trends remain muted, with revenue and net income showing limited expansion in recent years. Nichidai’s dividend payout of JPY 6 per share suggests a commitment to shareholder returns, albeit at a modest level. The company’s growth prospects hinge on demand for precision automotive components and expansion into adjacent industrial markets, though execution risks persist.

Valuation And Market Expectations

With a market cap of JPY 3.24 billion and a beta of 0.04, Nichidai is perceived as a low-volatility, niche industrial player. The market appears to price in limited growth expectations, reflecting the company’s specialized but slow-moving business model. Valuation metrics suggest the stock trades in line with its earnings and cash flow potential.

Strategic Advantages And Outlook

Nichidai’s strategic advantages lie in its technical expertise in precision forging and diversified industrial applications. The outlook remains cautious, as automotive sector demand and global industrial activity will dictate performance. Opportunities in aerospace and high-tech filters could provide incremental growth, but the company must navigate competitive pressures and cost volatility to sustain profitability.

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