investorscraft@gmail.com

Intrinsic ValueNOK Corporation (7240.T)

Previous Close¥3,003.00
Intrinsic Value
Upside potential
Previous Close
¥3,003.00

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

NOK Corporation operates as a diversified industrial manufacturer specializing in high-performance sealing solutions, hydraulic and pneumatic equipment, and advanced electronic components. The company serves a broad range of industries, including automotive, nuclear power, and precision manufacturing, leveraging its expertise in rubber, resin, and synthetic materials. Its Seal Business segment is a market leader in Japan, providing critical components like oil seals and O-rings, which are essential for machinery longevity and efficiency. The Electronic Product Business segment focuses on flexible printed circuits and precision rubber products, catering to the growing demand for miniaturized and durable components in electronics. NOK’s Roll Business and Other segments further diversify its revenue streams, offering specialized products such as actuators and membrane modules for industrial applications. With a strong domestic presence and international operations, the company maintains a competitive edge through technological innovation and a reputation for reliability in demanding environments.

Revenue Profitability And Efficiency

NOK Corporation reported revenue of JPY 750.5 billion for FY 2024, reflecting steady demand across its diversified product lines. Net income stood at JPY 31.6 billion, with a diluted EPS of JPY 188.34, indicating solid profitability. Operating cash flow was robust at JPY 89.2 billion, though capital expenditures of JPY 46.3 billion suggest ongoing investments in production capacity and R&D. The company’s ability to generate consistent cash flow underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified industrial portfolio, with a focus on high-margin sealing and electronic products. NOK’s capital efficiency is evident in its ability to maintain profitability while investing in growth areas. The balance between reinvestment and shareholder returns is managed carefully, as seen in its dividend payout and retained earnings strategy.

Balance Sheet And Financial Health

NOK Corporation maintains a strong balance sheet with JPY 136.3 billion in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt of JPY 75.5 billion is manageable relative to its market cap of JPY 341.4 billion, reflecting a conservative leverage profile. The company’s financial health is further supported by its stable cash flow generation and disciplined capital allocation.

Growth Trends And Dividend Policy

NOK has demonstrated consistent growth in its core markets, driven by technological advancements and expanding industrial applications. The company’s dividend policy is shareholder-friendly, with a dividend per share of JPY 100, reflecting its commitment to returning capital while retaining funds for growth. Future growth is likely to be fueled by innovation in materials science and expansion into emerging industrial sectors.

Valuation And Market Expectations

With a market cap of JPY 341.4 billion and a beta of 0.286, NOK is viewed as a stable investment with lower volatility compared to the broader market. The company’s valuation reflects its steady earnings and strong market position in niche industrial segments. Investors likely expect continued moderate growth, supported by its diversified product offerings and operational efficiency.

Strategic Advantages And Outlook

NOK Corporation’s strategic advantages lie in its technological expertise, diversified industrial portfolio, and strong reputation in sealing solutions. The outlook remains positive, with opportunities in automotive electrification, industrial automation, and advanced materials. The company is well-positioned to capitalize on these trends, though it must navigate competitive pressures and macroeconomic uncertainties in global markets.

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