investorscraft@gmail.com

Intrinsic ValueNippon Ceramic Co., Ltd. (6929.T)

Previous Close¥3,765.00
Intrinsic Value
Upside potential
Previous Close
¥3,765.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nippon Ceramic Co., Ltd. operates in the hardware, equipment, and parts sector, specializing in advanced ceramic sensor technology. The company designs and manufactures a diverse portfolio of sensors, including pyroelectric infrared, ultrasonic, and magnetic sensors, catering primarily to automotive, home electronics, and housing industries. Its products, such as human detection sensors and LED power supplies, are integral to automation, energy efficiency, and safety applications. Nippon Ceramic has established a strong foothold in Japan while expanding internationally, leveraging its expertise in precision ceramic components. The company’s focus on high-performance sensors positions it as a key supplier for industrial and consumer applications requiring reliability and miniaturization. With a history dating back to 1975, Nippon Ceramic benefits from deep technical know-how and long-standing customer relationships, reinforcing its competitive edge in niche markets. Its ability to innovate in sensor technology allows it to address evolving demands in automotive electrification and smart home systems.

Revenue Profitability And Efficiency

In its latest fiscal year, Nippon Ceramic reported revenue of JPY 25.0 billion, with net income reaching JPY 4.2 billion, reflecting a robust net margin of approximately 16.6%. The company generated JPY 6.5 billion in operating cash flow, demonstrating efficient conversion of sales into cash. Capital expenditures were modest at JPY 1.6 billion, indicating disciplined investment in maintaining and expanding production capabilities.

Earnings Power And Capital Efficiency

Nippon Ceramic’s diluted EPS stood at JPY 181.28, underscoring its earnings strength relative to its share count. The company’s high cash balance of JPY 32.3 billion against minimal total debt (JPY 70 million) highlights exceptional capital efficiency and low financial leverage, allowing flexibility for strategic investments or shareholder returns.

Balance Sheet And Financial Health

The company maintains a fortress balance sheet, with JPY 32.3 billion in cash and equivalents dwarfing its negligible debt obligations. This strong liquidity position, coupled with consistent operating cash flow generation, ensures financial stability and capacity to navigate market fluctuations or pursue growth initiatives without reliance on external financing.

Growth Trends And Dividend Policy

Nippon Ceramic has demonstrated steady performance, supported by demand for its sensor solutions in automotive and industrial applications. The company’s dividend per share of JPY 100 reflects a commitment to returning capital to shareholders, though its payout ratio remains conservative, aligning with its growth-oriented yet financially prudent strategy.

Valuation And Market Expectations

With a market capitalization of approximately JPY 60.9 billion, Nippon Ceramic trades at a P/E ratio near 14.6x, suggesting moderate market expectations. Its low beta of 0.396 indicates relative stability compared to broader market movements, appealing to investors seeking defensive exposure to specialized industrial technology.

Strategic Advantages And Outlook

Nippon Ceramic’s strategic advantages lie in its specialized sensor technology and strong balance sheet, enabling sustained R&D and market expansion. The growing adoption of automation and IoT devices presents tailwinds, though competition and technological shifts require ongoing innovation. The company’s outlook remains positive, supported by its niche expertise and financial resilience.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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