investorscraft@gmail.com

Intrinsic ValueNissin Electric Co., Ltd. (6641.T)

Previous Close¥1,696.00
Intrinsic Value
Upside potential
Previous Close
¥1,696.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nissin Electric Co., Ltd. operates as a diversified industrial player specializing in electrical equipment and instruments, with a strong presence in Japan and select international markets. The company’s four core segments—Power System Equipment, Charged Beam Equipment and Processing, Renewable Energy and Environment, and Life Cycle Engineering—reflect its broad technological capabilities. Its Power System Equipment segment dominates with high-voltage solutions like switchgears and transformers, catering to utilities and industrial clients. The Charged Beam segment serves semiconductor and display manufacturers with ion implanters and electron-beam systems, positioning Nissin as a niche supplier in advanced manufacturing. Meanwhile, its Renewable Energy segment capitalizes on Japan’s energy transition, offering solar power systems and grid stabilization technologies. As a subsidiary of Sumitomo Electric Industries, Nissin benefits from synergies in R&D and supply chains, reinforcing its competitive edge in precision engineering and aftermarket services. The company’s century-long legacy underscores its reliability, though it faces stiff competition from global giants like Hitachi and Mitsubishi Electric in core markets.

Revenue Profitability And Efficiency

In FY2022, Nissin Electric reported revenue of ¥132.1 billion, with net income of ¥11.9 billion, reflecting an 8.9% net margin. Operating cash flow stood at ¥22.3 billion, though capital expenditures of ¥4.7 billion indicate moderate reinvestment needs. The diluted EPS of ¥111.17 suggests efficient earnings distribution across its 106.9 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by stable demand for power infrastructure and semiconductor equipment, yielding consistent profitability. With minimal total debt (¥2.1 billion) against ¥59.1 billion in cash, Nissin maintains strong capital efficiency, though its beta of 0.83 signals lower volatility relative to the market.

Balance Sheet And Financial Health

Nissin’s balance sheet remains robust, with cash reserves covering 28.8x its total debt. The negligible leverage and ¥18.1 billion market cap reflect a conservative financial strategy, prioritizing liquidity and operational flexibility over aggressive expansion.

Growth Trends And Dividend Policy

Growth is driven by renewable energy and semiconductor equipment segments, albeit at a measured pace. The dividend payout of ¥37 per share aligns with a 33% payout ratio, balancing shareholder returns with reinvestment needs.

Valuation And Market Expectations

Trading at a P/E of ~16.3x (based on FY2022 EPS), Nissin is valued in line with industrial peers. Investors likely price in steady demand for its niche products but may discount slower growth in mature segments.

Strategic Advantages And Outlook

Nissin’s strengths lie in its Sumitomo affiliation and diversified industrial exposure. Near-term focus on grid modernization and semiconductor tooling could offset cyclical risks, though global supply chain disruptions remain a monitorable challenge.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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