investorscraft@gmail.com

Intrinsic ValueNamura Shipbuilding Co., Ltd. (7014.T)

Previous Close¥4,200.00
Intrinsic Value
Upside potential
Previous Close
¥4,200.00

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

Namura Shipbuilding Co., Ltd. operates in the global shipbuilding industry, specializing in the construction of crude oil carriers, tankers, bulk carriers, and other specialized vessels, alongside ship repair services. The company also diversifies into the design and installation of bridges and steel structures, leveraging its engineering expertise. As a mid-sized player in a capital-intensive sector, Namura competes with larger Asian shipbuilders by focusing on niche segments and operational efficiency. Its long-standing presence since 1911 provides credibility, but the cyclical nature of shipbuilding demand requires disciplined capital allocation. The company’s market position is bolstered by Japan’s reputation for high-quality maritime engineering, though it faces pricing pressure from lower-cost regional competitors.

Revenue Profitability And Efficiency

In FY2024, Namura reported revenue of ¥135 billion, with net income of ¥19.95 billion, reflecting a robust net margin of approximately 14.8%. Operating cash flow stood at ¥27.4 billion, supported by efficient project execution and cost controls. Capital expenditures were modest at ¥1.8 billion, indicating a focus on maintaining liquidity rather than aggressive expansion. The company’s profitability metrics suggest disciplined operational management in a volatile industry.

Earnings Power And Capital Efficiency

Diluted EPS of ¥285.53 underscores Namura’s earnings strength, driven by higher-margin projects and prudent cost management. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its market cap. With limited debt (¥13.3 billion) and a cash reserve of ¥55.4 billion, Namura maintains flexibility to navigate cyclical downturns or invest in strategic opportunities.

Balance Sheet And Financial Health

Namura’s balance sheet is solid, with cash and equivalents covering total debt four times over. The low leverage ratio (debt-to-equity likely minimal given cash reserves) reflects conservative financial management. This positions the company favorably to withstand industry volatility or fund selective growth initiatives without overreliance on external financing.

Growth Trends And Dividend Policy

While the shipbuilding sector is cyclical, Namura’s recent profitability suggests resilience. The dividend payout (¥35 per share) aligns with a conservative distribution policy, prioritizing balance sheet strength. Future growth may hinge on securing contracts in specialized vessel segments or infrastructure projects, though global trade dynamics remain a key variable.

Valuation And Market Expectations

At a market cap of ¥145 billion, Namura trades at a P/E of ~7.3x (based on FY2024 earnings), below the sector average, possibly reflecting skepticism about sustained earnings in a competitive industry. The negative beta (-0.458) implies low correlation with broader markets, potentially appealing to defensive investors.

Strategic Advantages And Outlook

Namura’s strategic advantages include its technical expertise in complex shipbuilding and diversified revenue streams from repair and infrastructure projects. The outlook depends on global shipping demand and Japan’s industrial policy. A focus on high-value vessels and cost leadership could mitigate cyclical risks, but geopolitical and macroeconomic factors remain critical watchpoints.

Sources

Company filings, Tokyo Stock Exchange 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