Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |