investorscraft@gmail.com

Intrinsic ValueNichicon Corporation (6996.T)

Previous Close¥1,682.00
Intrinsic Value
Upside potential
Previous Close
¥1,682.00

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

Nichicon Corporation is a leading global manufacturer of capacitors and circuit products, serving diverse industries including energy, automotive, industrial, and consumer electronics. The company specializes in aluminum electrolytic capacitors, conductive polymer capacitors, and power storage solutions, positioning itself as a critical supplier for high-performance electronic components. Its product portfolio spans energy storage systems, quick chargers for electric vehicles, and power modules, catering to both industrial and consumer applications. Nichicon operates in a highly competitive sector dominated by technological innovation and cost efficiency, yet maintains a strong market presence through its focus on reliability and advanced R&D capabilities. The company’s strategic emphasis on sustainability, particularly in energy storage and EV infrastructure, aligns with global trends toward electrification and renewable energy adoption. With manufacturing and sales operations across Japan, the U.S., and Asia, Nichicon leverages regional demand dynamics while mitigating supply chain risks through diversified production.

Revenue Profitability And Efficiency

Nichicon reported revenue of ¥181.6 billion for FY 2024, with net income of ¥8.3 billion, reflecting a net margin of approximately 4.5%. Operating cash flow stood at ¥16.3 billion, though capital expenditures of ¥12.3 billion indicate ongoing investments in production capacity. The company’s profitability metrics suggest moderate efficiency, with room for improvement in cost optimization given competitive pressures in the capacitor market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥108.98 underscores its earnings capability, supported by stable demand in automotive and industrial applications. Nichicon’s capital efficiency is tempered by significant capex, but its focus on high-growth segments like EV charging and energy storage could enhance returns over time. Debt levels are manageable, with interest coverage likely supported by consistent cash generation.

Balance Sheet And Financial Health

Nichicon’s balance sheet shows ¥29.4 billion in cash and equivalents against ¥35.6 billion in total debt, indicating a conservative leverage profile. The company maintains sufficient liquidity for operational needs, though its debt-to-equity ratio warrants monitoring given cyclical exposure to electronics demand. Working capital appears stable, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Revenue growth is tied to secular trends in electrification and renewable energy, though near-term performance may hinge on automotive sector recovery. Nichicon’s dividend of ¥35 per share reflects a modest payout ratio, balancing shareholder returns with reinvestment needs. Future expansion in energy storage and EV infrastructure could drive top-line acceleration.

Valuation And Market Expectations

With a market cap of ¥77 billion, Nichicon trades at a P/E multiple of approximately 9.3x, suggesting modest market expectations. The low beta of 0.467 implies relative stability, though investor sentiment may be cautious due to sector-wide margin pressures. Valuation could re-rate if energy storage initiatives gain traction.

Strategic Advantages And Outlook

Nichicon’s strengths lie in its diversified product suite and technological expertise in capacitors, critical for next-gen electronics. Challenges include pricing competition and input cost volatility. The outlook is cautiously optimistic, with growth opportunities in EV and renewable energy markets offsetting near-term macroeconomic uncertainties.

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