investorscraft@gmail.com

Intrinsic ValueNohmi Bosai Ltd. (6744.T)

Previous Close¥3,795.00
Intrinsic Value
Upside potential
Previous Close
¥3,795.00

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

Nohmi Bosai Ltd. is a specialized provider of fire protection systems, operating primarily in Japan with additional presence in China, other Asian markets, and the United States. The company operates through three core segments: Fire Alarm Systems, Fire Extinguishing Systems, and Maintenance Services. Its product portfolio includes advanced fire detection and suppression technologies, such as automatic fire alarms, sprinkler systems, and specialized extinguishing solutions for industrial and commercial facilities. The company serves a diverse clientele, ranging from residential buildings to high-risk environments like chemical plants and tunnels, leveraging its technical expertise and long-standing reputation in fire safety. As a subsidiary of SECOM Co., Ltd., Nohmi Bosai benefits from synergies in security and protection services, reinforcing its competitive position in a niche but critical industry. The company’s focus on maintenance and consulting services further enhances recurring revenue streams, providing stability amid cyclical demand for new installations. With over a century of operations, Nohmi Bosai has established itself as a trusted name in fire safety, supported by regulatory tailwinds and increasing emphasis on disaster preparedness globally.

Revenue Profitability And Efficiency

Nohmi Bosai reported revenue of JPY 118.5 billion for FY 2024, with net income of JPY 8.57 billion, reflecting a net margin of approximately 7.2%. The company’s operating cash flow stood at JPY 3.28 billion, though capital expenditures of JPY 2.49 billion indicate ongoing investments in its operational infrastructure. The diluted EPS of JPY 142.1 underscores its ability to generate earnings efficiently despite competitive pressures in the fire protection market.

Earnings Power And Capital Efficiency

The company demonstrates steady earnings power, supported by its diversified revenue streams, including high-margin maintenance services. With no reported debt and JPY 46.55 billion in cash and equivalents, Nohmi Bosai maintains a strong balance sheet, enabling flexibility for strategic initiatives. Its capital efficiency is further highlighted by its ability to sustain profitability while investing in R&D and market expansion.

Balance Sheet And Financial Health

Nohmi Bosai’s financial health is robust, with zero debt and substantial cash reserves. This conservative capital structure provides resilience against economic downturns and positions the company to capitalize on growth opportunities. The absence of leverage also reduces financial risk, making it an attractive proposition for risk-averse investors.

Growth Trends And Dividend Policy

The company has shown consistent performance, supported by regulatory demand for fire safety solutions. Its dividend per share of JPY 60 reflects a commitment to shareholder returns, though payout ratios remain moderate, allowing reinvestment in growth. Expansion in international markets, particularly Asia, could drive future revenue growth.

Valuation And Market Expectations

With a market capitalization of JPY 211.3 billion and a beta of 0.146, Nohmi Bosai is perceived as a low-volatility stock. The valuation reflects its stable earnings and defensive industry positioning, though growth expectations may be tempered by the mature nature of its core markets.

Strategic Advantages And Outlook

Nohmi Bosai’s strategic advantages include its technical expertise, strong brand, and affiliation with SECOM. The outlook remains positive, driven by increasing global focus on fire safety standards and the company’s ability to innovate in high-risk environments. However, reliance on the Japanese market and regulatory cycles could pose challenges.

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