investorscraft@gmail.com

Intrinsic ValueNippon Avionics Co., Ltd. (6946.T)

Previous Close¥5,120.00
Intrinsic Value
Upside potential
Previous Close
¥5,120.00

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

Nippon Avionics Co., Ltd. operates in the electrical equipment and parts industry, specializing in micro joining technology. The company’s core revenue model is driven by manufacturing and selling precision welding and thermal imaging equipment, including resistance welders, laser welders, and infrared cameras. Its products cater to industrial applications requiring high reliability, positioning it as a niche player in Japan’s advanced manufacturing sector. The company’s expertise in ultrasonic and high-frequency induction heating systems further strengthens its competitive edge in specialized industrial processes. Nippon Avionics serves a diverse clientele, leveraging its long-standing reputation for quality and technical innovation. While its market share is concentrated domestically, its radiation-hardened DC/DC converters indicate potential in aerospace and defense applications. The company’s focus on R&D-intensive solutions allows it to maintain pricing power despite competition from larger industrial conglomerates.

Revenue Profitability And Efficiency

In FY2024, Nippon Avionics reported revenue of ¥18.1 billion, with net income reaching ¥2.1 billion, reflecting a healthy net margin of approximately 11.9%. However, operating cash flow was negative at ¥-206 million, likely due to working capital adjustments or timing differences. Capital expenditures of ¥-520 million suggest moderate reinvestment in production capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥131.88 demonstrates solid earnings power relative to its market cap. Its capital efficiency is somewhat constrained by negative operating cash flow, though this may be cyclical. The absence of detailed ROIC or ROE data limits further analysis, but the net income-to-revenue ratio indicates disciplined cost management.

Balance Sheet And Financial Health

Nippon Avionics holds ¥2.3 billion in cash against ¥4.8 billion in total debt, indicating a leveraged but manageable position. The debt level is modest relative to its ¥52 billion market cap, and liquidity appears sufficient given stable profitability. Further scrutiny of debt maturity profiles would clarify refinancing risks.

Growth Trends And Dividend Policy

Historical growth trends are unclear without prior-year comparisons, but the dividend payout (¥6 per share) suggests a conservative distribution policy, likely prioritizing reinvestment. The company’s niche focus may limit top-line expansion but supports steady margins in its specialized segments.

Valuation And Market Expectations

With a market cap of ¥52 billion and a beta of 0.41, the stock is perceived as low-volatility, possibly reflecting its stable industrial niche. The P/E ratio, inferred from EPS, stands at ~16x, aligning with mid-cap industrials. Investors likely value its specialized expertise over aggressive growth.

Strategic Advantages And Outlook

Nippon Avionics’ strategic advantage lies in its technical specialization and entrenched domestic market position. Expansion into aerospace or global markets could unlock growth, but reliance on Japan remains a constraint. The outlook hinges on maintaining R&D leadership and navigating industrial demand cycles.

Sources

Company description, financials, and market data sourced from publicly available disclosures and exchange filings.

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