investorscraft@gmail.com

Intrinsic ValueDi-Nikko Engineering Co., Ltd. (6635.T)

Previous Close¥518.00
Intrinsic Value
Upside potential
Previous Close
¥518.00

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

Di-Nikko Engineering Co., Ltd. operates as a specialized contract manufacturer in Japan, focusing on integrated design and production services for electronic components and assemblies. The company serves diverse industries, including automotive, medical, industrial machinery, aerospace, and social infrastructure, with tailored solutions such as power supply boards, control systems, and optical lenses. Its expertise spans from circuit design to finished product assembly, positioning it as a critical supplier for high-precision applications. Di-Nikko’s niche focus on custom electronic solutions allows it to maintain strong relationships with clients in technology-driven sectors, though it faces competition from larger global manufacturers. The firm’s ability to cater to specialized demands in automotive and medical devices provides a defensible market position, albeit within a fragmented industry. Its headquarters in Nikko, Japan, underscores its regional focus, with potential growth tied to advancements in automation and electrification trends.

Revenue Profitability And Efficiency

Di-Nikko reported revenue of JPY 38.96 billion for FY 2024, with net income of JPY 277 million, reflecting modest profitability in a competitive manufacturing landscape. The diluted EPS of JPY 40.99 indicates efficient capital allocation, though operating cash flow of JPY 1.74 billion suggests room for improvement in working capital management. Capital expenditures of JPY 607 million highlight ongoing investments in production capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its narrow margins, typical of contract manufacturing. However, its diversified client base across automotive, medical, and industrial sectors mitigates concentration risk. The modest net income relative to revenue underscores the capital-intensive nature of its operations, with efficiency gains likely tied to scale and automation.

Balance Sheet And Financial Health

Di-Nikko’s balance sheet shows JPY 4.3 billion in cash against JPY 12.4 billion in total debt, indicating moderate leverage. The debt level is manageable given its stable cash flow, but refinancing risks persist in a rising rate environment. The company’s liquidity position appears adequate, supported by its cash reserves and operational cash generation.

Growth Trends And Dividend Policy

Growth prospects are tied to demand for electronic components in automotive and medical sectors, though cyclicality may impact performance. The dividend payout of JPY 12 per share reflects a conservative but shareholder-friendly policy, with a yield likely appealing to income-focused investors in Japan’s low-interest-rate environment.

Valuation And Market Expectations

With a market cap of JPY 3.13 billion, the company trades at a modest valuation, reflecting its niche position and limited scalability. The beta of 0.856 suggests lower volatility relative to the broader market, aligning with its stable but slow-growth profile.

Strategic Advantages And Outlook

Di-Nikko’s strategic advantage lies in its specialized manufacturing capabilities and long-standing industry relationships. However, its regional focus and reliance on Japan’s industrial demand may limit upside. The outlook remains cautious, with growth dependent on technological adoption in its core markets and potential expansion into higher-margin segments.

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