investorscraft@gmail.com

Intrinsic ValueNansin Co., Ltd. (7399.T)

Previous Close¥593.00
Intrinsic Value
Upside potential
Previous Close
¥593.00

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

Nansin Co., Ltd. operates as a specialized manufacturer in Japan, focusing on casters, material handling equipment, and rubber/plastic products. The company serves diverse sectors, including industrial, medical, and heavy-duty applications, leveraging its expertise in die-casting and molded products. Its product portfolio spans general-purpose casters, trolleys, and specialized handling solutions, positioning it as a niche player in the tools and accessories segment of the industrials sector. With a legacy dating back to 1932, Nansin has established a stable presence in domestic markets, though its global footprint remains limited. The company’s revenue model relies on B2B sales, targeting manufacturers and logistics providers requiring durable, high-performance components. While competition in the caster industry is fragmented, Nansin differentiates itself through product durability and customization capabilities. Its market position is reinforced by longstanding client relationships and a focus on industrial and medical applications, which demand precision and reliability. However, its growth potential may be constrained by reliance on the Japanese market and limited diversification into higher-margin segments.

Revenue Profitability And Efficiency

Nansin reported revenue of JPY 8.92 billion for FY 2024, with net income of JPY 155.8 million, reflecting modest profitability. The diluted EPS of JPY 23.32 indicates stable but unspectacular earnings power. Operating cash flow stood at JPY 713.8 million, supported by efficient working capital management, though capital expenditures of JPY 247 million suggest limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its core manufacturing operations, with a focus on cost control and operational efficiency. Its capital efficiency appears adequate, given its asset-light model, but the low net income margin (1.7%) highlights challenges in scaling profitability. The absence of significant debt servicing costs provides some flexibility, though returns on invested capital remain subdued.

Balance Sheet And Financial Health

Nansin maintains a conservative balance sheet, with JPY 4.71 billion in cash and equivalents against JPY 1.93 billion in total debt. This liquidity position suggests financial stability, though the debt level is notable for a company of its size. The strong cash reserve provides a buffer against cyclical downturns but may also indicate underutilized capital for growth.

Growth Trends And Dividend Policy

Growth trends appear muted, with limited evidence of expansion beyond core markets. The company pays a dividend of JPY 20 per share, reflecting a commitment to shareholder returns, though the yield is modest. Without clear revenue diversification or internationalization efforts, organic growth prospects remain uncertain.

Valuation And Market Expectations

With a market cap of JPY 3.55 billion, Nansin trades at a low earnings multiple, aligning with its niche positioning and modest growth profile. The negative beta (-0.037) suggests low correlation to broader markets, likely due to its specialized industrial focus. Investors appear to price the stock conservatively, reflecting its stable but unexciting trajectory.

Strategic Advantages And Outlook

Nansin’s strengths lie in its durable product offerings and entrenched market position in Japan. However, the lack of geographic or product diversification limits upside potential. The outlook remains neutral, with stability prioritized over aggressive expansion. Strategic initiatives to penetrate adjacent markets or enhance automation could improve margins, but execution risks persist.

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