investorscraft@gmail.com

Intrinsic ValueNITTAN Corporation (6493.T)

Previous Close¥784.00
Intrinsic Value
Upside potential
Previous Close
¥784.00

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

NITTAN Corporation operates in the automotive parts sector, specializing in the manufacturing and distribution of engine valves, precision forged gears, and transmission components. The company serves a diverse clientele, including automobile, motorcycle, marine, and industrial machinery manufacturers, positioning itself as a critical supplier in Japan's automotive supply chain. Its product portfolio extends beyond engine components to include valve lifters, rocker arms, and machine tools, reflecting a vertically integrated approach to manufacturing. Additionally, NITTAN has diversified into chemical-free vegetable production, though this remains a minor segment. The company’s long-standing presence since 1948 underscores its reliability, while its recent rebranding in 2022 signals strategic evolution. Despite operating in a competitive industry dominated by larger global players, NITTAN maintains a niche focus on precision-engineered components, leveraging its expertise to serve domestic and specialized markets. Its market position is reinforced by consistent demand from Japan’s automotive sector, though exposure to cyclical downturns remains a risk.

Revenue Profitability And Efficiency

NITTAN reported revenue of ¥49.5 billion for FY 2024, with net income of ¥601 million, reflecting modest profitability in a competitive industry. The diluted EPS of ¥20.92 indicates stable but constrained earnings power. Operating cash flow stood at ¥6.96 billion, suggesting efficient working capital management, though capital expenditures of ¥3.36 billion highlight ongoing investments in production capabilities.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its core engine valve and transmission parts business, with operating cash flow covering capital expenditures, indicating sustainable reinvestment. However, net income margins remain thin at approximately 1.2%, reflecting pricing pressures and fixed-cost structures inherent in automotive component manufacturing.

Balance Sheet And Financial Health

NITTAN maintains a solid liquidity position with ¥9.07 billion in cash and equivalents, against total debt of ¥9.72 billion, indicating balanced leverage. The debt level is manageable given stable cash flows, though interest coverage could be pressured in cyclical downturns. The balance sheet supports ongoing operations without significant financial strain.

Growth Trends And Dividend Policy

Revenue growth appears muted, aligning with broader automotive sector trends. The company pays a dividend of ¥12 per share, offering a modest yield, likely prioritizing stability over aggressive shareholder returns. Future growth may hinge on technological advancements or expansion into adjacent markets.

Valuation And Market Expectations

With a market cap of ¥8.46 billion, NITTAN trades at a low earnings multiple, reflecting its niche position and limited growth visibility. The beta of 0.297 suggests lower volatility relative to the market, appealing to risk-averse investors but indicating subdued expectations for outsized returns.

Strategic Advantages And Outlook

NITTAN’s strengths lie in its specialized manufacturing expertise and entrenched relationships in Japan’s automotive sector. However, reliance on domestic demand and cyclical exposure pose risks. Strategic diversification into precision components and sustainable agriculture could provide incremental growth, though the core business remains tied to automotive industry dynamics.

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