investorscraft@gmail.com

Intrinsic ValueNakakita Seisakusho Co., Ltd. (6496.T)

Previous Close¥6,580.00
Intrinsic Value
Upside potential
Previous Close
¥6,580.00

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

Nakakita Seisakusho Co., Ltd. operates in the industrial machinery sector, specializing in the design, production, and sale of high-precision automatic control valves, butterfly valves, and remote control systems. The company serves critical industries such as power generation (including nuclear and gas turbine plants), steel manufacturing, desalination, and maritime applications. Its product portfolio includes self-operated and auxiliary power-operated valves, pneumatic actuators, and specialized systems for ship engines, positioning it as a niche provider of flow control solutions. Nakakita Seisakusho’s market position is reinforced by its long-standing expertise in valve technology, with applications in demanding environments requiring reliability and precision. The company’s focus on industrial and maritime sectors provides stability, though it remains exposed to cyclical demand in heavy industries. Its Japan-centric operations (headquartered in Daito) suggest regional dominance but limited global diversification compared to multinational peers. The firm’s 1930 founding underscores its legacy in engineering, though it faces competition from larger industrial conglomerates offering integrated automation solutions.

Revenue Profitability And Efficiency

Nakakita Seisakusho reported revenue of ¥18.61 billion for FY2024, with net income of ¥1.02 billion, reflecting a net margin of approximately 5.5%. Operating cash flow stood at ¥811 million, though capital expenditures of ¥310 million indicate moderate reinvestment. The company’s profitability metrics suggest efficient cost management in its niche, albeit with margins constrained by the capital-intensive nature of industrial manufacturing.

Earnings Power And Capital Efficiency

The firm generated diluted EPS of ¥288.54, demonstrating steady earnings power. With a conservative beta of 0.185, Nakakita Seisakusho exhibits lower volatility relative to the market, typical of industrial suppliers with stable demand. Cash holdings of ¥4.82 billion against total debt of ¥1.62 billion highlight prudent leverage, supporting operational flexibility.

Balance Sheet And Financial Health

Nakakita Seisakusho maintains a robust balance sheet, with cash and equivalents covering nearly three times its total debt. The debt-to-equity structure appears conservative, aligning with its low-risk profile. A market capitalization of ¥12.34 billion reflects investor confidence in its financial stability, though liquidity metrics would benefit from further disclosure of current assets and liabilities.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial capex cycles, with limited explicit revenue trend data. A dividend of ¥100 per share signals a commitment to shareholder returns, though the payout ratio remains undisclosed. Its focus on specialized valves may limit top-line expansion but supports steady cash generation.

Valuation And Market Expectations

Trading at a market cap of ¥12.34 billion, Nakakita Seisakusho’s valuation reflects its niche positioning and stable earnings. The low beta suggests market expectations of limited cyclical upside, with investors likely valuing its defensive attributes and dividend yield over high growth.

Strategic Advantages And Outlook

Nakakita Seisakusho’s strategic advantages include deep technical expertise in valve systems and a loyal customer base in energy and maritime sectors. However, its regional concentration and reliance on industrial capex pose risks. The outlook hinges on sustained demand from power plants and shipbuilders, with potential upside from nuclear energy reinvestment in Japan.

Sources

Company description, financial data from disclosed ticker metrics

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