investorscraft@gmail.com

Intrinsic ValueNidec Corporation (6594.T)

Previous Close¥2,206.00
Intrinsic Value
Upside potential
Previous Close
¥2,206.00

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

Nidec Corporation is a global leader in precision motor manufacturing, serving diverse industries including automotive, robotics, home appliances, and industrial machinery. The company’s core revenue model hinges on high-volume production of specialized motors, complemented by integrated modules and electronic components. Nidec’s competitive edge lies in its vertically integrated supply chain, enabling cost efficiencies and rapid innovation cycles, particularly in high-growth segments like electric vehicles and automation. With a strong presence in Japan and expanding international operations, Nidec leverages its technological expertise to maintain a dominant position in precision motion control solutions. The company’s diversified product portfolio mitigates sector-specific risks while capitalizing on megatrends such as electrification and IoT adoption. Strategic partnerships with automotive OEMs and industrial players further solidify its market leadership, though it faces competition from regional manufacturers and evolving customer demands for energy-efficient solutions.

Revenue Profitability And Efficiency

Nidec reported JPY 2.61 trillion in revenue for FY2025, with net income of JPY 167.7 billion, reflecting a 6.4% net margin. Operating cash flow stood at JPY 284.4 billion, underscoring robust operational efficiency. Capital expenditures of JPY 148.8 billion indicate sustained investment in production capacity and R&D, aligning with growth in automotive and industrial applications.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 145.95 demonstrates Nidec’s ability to translate scale into earnings, supported by its diversified industrial exposure. The company’s capital allocation prioritizes high-return segments like EV motors, though margins remain sensitive to raw material costs and global supply chain dynamics.

Balance Sheet And Financial Health

Nidec maintains a balanced leverage profile with JPY 636 billion in total debt against JPY 246.2 billion in cash. The debt-to-equity ratio suggests prudent financial management, with liquidity sufficient to fund growth initiatives and cyclical downturns.

Growth Trends And Dividend Policy

Revenue growth is driven by automotive electrification and industrial automation, with dividends of JPY 40 per share reflecting a conservative payout ratio. The company’s focus on high-margin modules and global expansion supports long-term earnings visibility.

Valuation And Market Expectations

At a JPY 3.1 trillion market cap, Nidec trades at a premium reflective of its leadership in motor technology and EV exposure. Investor expectations are anchored to execution in automotive electrification and margin stability.

Strategic Advantages And Outlook

Nidec’s vertical integration and R&D pipeline position it to capitalize on electrification trends, though geopolitical and input cost risks persist. The outlook remains positive, with growth initiatives in energy-efficient motors and cross-industry partnerships.

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