investorscraft@gmail.com

Intrinsic ValueNachi-Fujikoshi Corp. (6474.T)

Previous Close¥4,895.00
Intrinsic Value
Upside potential
Previous Close
¥4,895.00

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

Nachi-Fujikoshi Corp. is a diversified machinery manufacturer specializing in high-precision industrial tools, robotics, and hydraulic systems. The company operates across Japan, Asia, the Americas, and Europe, serving key sectors such as automotive, energy, and infrastructure. Its product portfolio includes cutting tools, machine tools, industrial robots, bearings, and hydraulic equipment, positioning it as a critical supplier to manufacturing and heavy industries. Nachi-Fujikoshi leverages engineering expertise to provide value-added services like regrinding, recoating, and system integration, enhancing customer retention. The firm competes in niche markets where precision and reliability are paramount, differentiating itself through technological innovation and a broad product suite. Its global footprint allows it to mitigate regional demand fluctuations while capitalizing on industrial automation trends. The company’s long-standing reputation, dating back to 1928, reinforces its credibility in high-trust B2B relationships.

Revenue Profitability And Efficiency

Nachi-Fujikoshi reported revenue of ¥239.9 billion for FY2024, with net income of ¥3.35 billion, reflecting modest profitability in a competitive industrial tools market. Operating cash flow stood at ¥31.5 billion, indicating solid cash generation, though capital expenditures of ¥12.8 billion suggest ongoing investments in production capacity. The diluted EPS of ¥143.95 underscores earnings stability, albeit with thin margins typical of capital-intensive manufacturing.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by cyclical demand in its core automotive and machinery markets, though its diversified product mix mitigates volatility. Capital efficiency appears balanced, with reinvestment in robotics and automation aligning with industry trends. The moderate net income-to-revenue ratio (1.4%) suggests room for operational optimization or pricing leverage.

Balance Sheet And Financial Health

Nachi-Fujikoshi holds ¥34.3 billion in cash against ¥94.4 billion in total debt, indicating a leveraged but manageable position. The debt load is typical for industrial manufacturers, supported by steady operating cash flows. Liquidity remains adequate, with no immediate refinancing risks evident.

Growth Trends And Dividend Policy

Growth is likely tied to industrial automation adoption and regional expansion, though near-term headwinds may persist. The dividend payout (¥100 per share) reflects a shareholder-friendly policy, yielding approximately 1.4% based on current market cap, aligning with Japanese industrial peers.

Valuation And Market Expectations

At a market cap of ¥69.4 billion, the stock trades at a P/E of ~20.7x, pricing in moderate growth expectations. The beta of 0.90 suggests lower volatility than the broader market, appealing to defensive investors. Valuation metrics imply cautious optimism about niche market positioning and automation tailwinds.

Strategic Advantages And Outlook

Nachi-Fujikoshi’s strengths lie in its technical expertise, diversified industrial exposure, and global service network. Challenges include margin pressure from input costs and competition. The outlook hinges on automation demand and execution in high-growth regions, with robotics and hydraulic systems offering incremental opportunities.

Sources

Company filings, Bloomberg

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