investorscraft@gmail.com

Intrinsic ValueNagoya Electric Works Co., Ltd. (6797.T)

Previous Close¥1,180.00
Intrinsic Value
Upside potential
Previous Close
¥1,180.00

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

Nagoya Electric Works Co., Ltd. operates in the industrial electrical and security equipment sector, specializing in traffic control systems and variable message sign products for roads, rivers, and parking facilities. The company’s revenue model is anchored in manufacturing, leasing, and after-sale services, complemented by construction design and supervision. Its niche focus on infrastructure-related security and traffic solutions positions it as a specialized provider in Japan’s industrials sector. The firm’s market position is reinforced by its long-standing presence since 1958, serving both public and private infrastructure projects. Unlike broader industrial conglomerates, Nagoya Electric Works maintains a concentrated expertise in traffic and security systems, which allows for deeper client relationships and recurring service revenue. The company’s geographic focus on Japan provides stability but may limit growth potential compared to global peers. Its lack of debt and strong cash reserves further underscore its conservative yet resilient market stance.

Revenue Profitability And Efficiency

For FY 2024, Nagoya Electric Works reported revenue of JPY 17.58 billion, with net income of JPY 1.68 billion, reflecting a net margin of approximately 9.6%. Operating cash flow stood at JPY 1.41 billion, while capital expenditures were modest at JPY 211.89 million, indicating efficient capital deployment. The company’s profitability metrics suggest stable operational execution within its niche market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 287.08 highlights its earnings power relative to its share count. With no debt and JPY 4.99 billion in cash and equivalents, Nagoya Electric Works demonstrates strong capital efficiency and liquidity. Its minimal capex requirements further underscore a capital-light business model focused on steady cash generation.

Balance Sheet And Financial Health

Nagoya Electric Works maintains a robust balance sheet, with zero debt and JPY 4.99 billion in cash and equivalents as of FY 2024. This debt-free position, coupled with positive operating cash flow, underscores the company’s financial stability and low-risk profile. The absence of leverage provides flexibility for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

The company’s growth appears steady but muted, aligned with its domestic focus and mature market. A dividend of JPY 42.5 per share reflects a conservative payout policy, prioritizing balance sheet strength. Given its cash reserves, Nagoya Electric Works has capacity to sustain or modestly increase dividends, though its growth trajectory may remain incremental without geographic or product expansion.

Valuation And Market Expectations

With a market cap of JPY 13.72 billion and a beta of 0.349, the company trades as a low-volatility industrial niche player. Its valuation likely reflects expectations of stable, albeit slow, growth, with investors valuing its debt-free status and consistent profitability. The lack of leverage may limit upside but reduces downside risk in volatile markets.

Strategic Advantages And Outlook

Nagoya Electric Works’ strategic advantages lie in its specialized product focus, debt-free balance sheet, and recurring service revenue. However, its reliance on the Japanese market and narrow product scope may cap long-term growth. The outlook remains stable, with potential upside tied to infrastructure spending or strategic diversification, though execution risks persist.

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