investorscraft@gmail.com

Intrinsic ValueNF Holdings Corporation (6864.T)

Previous Close¥1,188.00
Intrinsic Value
Upside potential
Previous Close
¥1,188.00

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

NF Holdings Corporation operates in the hardware, equipment, and parts sector, specializing in precision measurement instruments, power supply solutions, and customized electronic modules. The company serves high-tech industries, including automotive, aerospace, clean energy, and nanotechnology, with products like signal generators, AC power sources, and specialized testing systems. Its revenue model is driven by both standardized product sales and bespoke solutions tailored to industrial and research applications. NF Holdings has carved a niche in Japan’s technology ecosystem by focusing on reliability and innovation, particularly in testing and measurement for advanced electronics. The firm’s expertise in power control and function modules positions it as a critical supplier for sectors demanding high precision, such as satellite technology and renewable energy systems. While it faces competition from global electronics giants, its deep domain knowledge and customization capabilities provide a defensible market position.

Revenue Profitability And Efficiency

NF Holdings reported revenue of JPY 9.4 billion for FY 2024, with net income of JPY 324 million, reflecting modest profitability in a competitive landscape. The diluted EPS of JPY 46.14 suggests efficient earnings distribution across its 7 million shares outstanding. Operating cash flow stood at JPY 530 million, though capital expenditures of JPY -481 million indicate ongoing investments in production capabilities. The company’s ability to maintain positive cash flow despite these outlays underscores disciplined financial management.

Earnings Power And Capital Efficiency

The firm’s net income margin of approximately 3.4% highlights challenges in scaling profitability, likely due to the capital-intensive nature of its niche markets. However, its JPY 5.3 billion cash reserve provides liquidity to navigate cyclical demand. With a beta of 0.66, NF Holdings exhibits lower volatility than the broader market, suggesting stable but moderate earnings power tied to industrial and R&D spending cycles.

Balance Sheet And Financial Health

NF Holdings maintains a solid balance sheet, with JPY 5.3 billion in cash and equivalents against JPY 1.9 billion in total debt, yielding a conservative leverage profile. The high cash balance relative to debt implies strong solvency, though the low-yield environment in Japan may limit returns on idle liquidity. The absence of aggressive leverage aligns with its focus on steady, long-term growth in specialized markets.

Growth Trends And Dividend Policy

Growth appears tempered, with revenue and net income reflecting the maturity of its core markets. The JPY 32 per share dividend signals a commitment to shareholder returns, supported by stable cash reserves. Future expansion may hinge on demand for clean energy and aerospace technologies, though the company’s small scale could limit organic growth without strategic partnerships or acquisitions.

Valuation And Market Expectations

At a market cap of JPY 10.2 billion, the stock trades at a P/E of approximately 31.5, suggesting modest growth expectations. The valuation reflects its niche positioning and reliance on Japan’s industrial sector, with limited exposure to high-growth global markets. Investors likely price in steady performance rather than rapid expansion.

Strategic Advantages And Outlook

NF Holdings’ strengths lie in its technical expertise and customization capabilities, which foster client loyalty in specialized applications. However, its reliance on domestic markets and narrow product focus may constrain scalability. The outlook remains stable, with potential upside from increased adoption of clean energy and electric vehicle technologies, though diversification into international markets could unlock new opportunities.

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