investorscraft@gmail.com

Intrinsic ValueNippon Tungsten Co., Ltd. (6998.T)

Previous Close¥2,225.00
Intrinsic Value
Upside potential
Previous Close
¥2,225.00

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 Tungsten Co., Ltd. operates as a specialized manufacturer of rare metal and fine ceramic products, leveraging advanced powder metallurgical technology. The company’s core offerings include tungsten-based components such as wires, rods, and electrodes, which are critical in automotive manufacturing, electric discharge machining, and industrial tooling. Its diversified product portfolio also features wear-resistant cemented carbides, fine ceramic cutting tools, and corrosion-resistant materials, catering to high-precision industrial applications. Beyond manufacturing, Nippon Tungsten has expanded into renewable energy and real estate leasing, enhancing its revenue streams. The company holds a niche position in the metal fabrication sector, supported by its long-standing expertise and technological innovation. Its focus on high-performance materials positions it as a key supplier to industries demanding durability and precision, though it faces competition from global players in the tungsten and ceramics markets.

Revenue Profitability And Efficiency

In FY 2024, Nippon Tungsten reported revenue of JPY 11.46 billion, with net income of JPY 527 million, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 289 million, while capital expenditures were JPY -1.12 billion, indicating significant reinvestment in operations. The company’s ability to maintain positive earnings despite high capex underscores its disciplined cost management and operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 108.57 demonstrates its earnings power, though its capital efficiency is tempered by substantial capex. With a market cap of JPY 5.75 billion, Nippon Tungsten’s valuation reflects its niche market position and steady, albeit not explosive, growth trajectory. The balance between reinvestment and profitability suggests a focus on long-term sustainability over short-term gains.

Balance Sheet And Financial Health

Nippon Tungsten maintains a solid financial position, with JPY 3.5 billion in cash and equivalents against JPY 2.5 billion in total debt. This liquidity cushion provides flexibility for future investments or debt servicing. The company’s conservative leverage and strong cash reserves indicate a low-risk balance sheet, supporting its ability to navigate cyclical industry demands.

Growth Trends And Dividend Policy

Growth trends appear steady, with the company diversifying into renewable energy and real estate to complement its core manufacturing business. A dividend of JPY 50 per share reflects a commitment to shareholder returns, though the payout ratio remains moderate, aligning with its reinvestment strategy. The dual focus on stability and incremental expansion suggests a balanced approach to growth.

Valuation And Market Expectations

Trading with a beta of 0.115, Nippon Tungsten exhibits low volatility relative to the market, appealing to risk-averse investors. Its valuation metrics likely reflect its niche industrial role and steady performance, though limited analyst coverage may constrain broader market expectations. The stock’s appeal lies in its defensive positioning and specialized product offerings.

Strategic Advantages And Outlook

Nippon Tungsten’s strategic advantages include its technological expertise in tungsten-based materials and a diversified revenue base. The outlook remains cautiously optimistic, with potential growth driven by industrial demand for high-performance components and renewable energy initiatives. However, reliance on industrial cycles and competition from global suppliers could pose challenges, requiring continued innovation and cost control.

Sources

Company filings, market data

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