investorscraft@gmail.com

Intrinsic ValueNihon Kohden Corporation (6849.T)

Previous Close¥1,713.00
Intrinsic Value
Upside potential
Previous Close
¥1,713.00

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

Nihon Kohden Corporation is a leading Japanese manufacturer of medical electronic equipment, specializing in physiological measuring devices, patient monitoring systems, and treatment equipment. The company operates globally, with a strong presence in Japan, the Americas, Europe, and Asia. Its product portfolio includes electroencephalographs, electrocardiographs, defibrillators, ventilators, and clinical information systems, supported by a robust service network for maintenance and consumables. Nihon Kohden’s revenue model combines equipment sales with recurring income from consumables and maintenance services, ensuring stable cash flows. The company holds a competitive position in the medical devices sector, particularly in monitoring and diagnostic equipment, where its technological expertise and reliability are key differentiators. Its focus on R&D allows it to innovate in areas like wireless monitoring and diagnostic software, catering to hospitals and research institutions. While facing competition from global players like Philips and GE Healthcare, Nihon Kohden maintains a strong foothold in Asia and has been expanding its international footprint through strategic partnerships and localized offerings.

Revenue Profitability And Efficiency

In FY 2024, Nihon Kohden reported revenue of JPY 221.99 billion, with net income of JPY 17.03 billion, reflecting a net margin of approximately 7.7%. Operating cash flow stood at JPY 15.61 billion, though capital expenditures of JPY 4.79 billion indicate ongoing investments in production and R&D. The company’s profitability metrics suggest efficient cost management, though margins are influenced by competitive pricing and R&D spend.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 101.22 underscores its earnings capability, supported by a capital-light business model with minimal debt (JPY 654 million). Its strong cash position (JPY 36.13 billion) provides flexibility for growth initiatives, while low leverage enhances financial stability. Recurring revenue from consumables and services contributes to predictable earnings, though equipment sales remain cyclical.

Balance Sheet And Financial Health

Nihon Kohden’s balance sheet is robust, with JPY 36.13 billion in cash and equivalents against negligible debt, resulting in a net cash position. This conservative financial structure ensures resilience against market volatility. The company’s asset base is likely weighted toward receivables and inventory, typical for medical equipment manufacturers, but its liquidity metrics appear healthy.

Growth Trends And Dividend Policy

Growth is driven by international expansion and product innovation, particularly in wireless and AI-enabled monitoring systems. The company paid a dividend of JPY 31 per share, reflecting a moderate payout ratio and commitment to shareholder returns. While dividend growth has been steady, reinvestment in R&D and global markets remains a priority.

Valuation And Market Expectations

With a market cap of JPY 274.44 billion, Nihon Kohden trades at a P/E multiple of approximately 16x, aligning with peers in the medical devices sector. Its low beta (0.27) suggests defensive characteristics, appealing to investors seeking stability in healthcare. Market expectations likely focus on its ability to scale internationally and maintain technological leadership.

Strategic Advantages And Outlook

Nihon Kohden’s strengths lie in its R&D capabilities, strong service network, and reputation for reliability. The aging global population and increasing healthcare digitization present tailwinds, though competition and pricing pressures persist. The outlook remains positive, with growth opportunities in emerging markets and advanced diagnostic solutions.

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