investorscraft@gmail.com

Intrinsic ValueNadex Co., Ltd. (7435.T)

Previous Close¥979.00
Intrinsic Value
Upside potential
Previous Close
¥979.00

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

Nadex Co., Ltd. operates in the industrial machinery sector, specializing in welding equipment and factory automation solutions. The company generates revenue through the development, manufacture, and sale of a diverse product portfolio, including resistance, arc, laser, and plasma welding systems, industrial robots, and electronic control equipment. Its offerings cater to manufacturing and industrial automation needs, positioning it as a key supplier in Japan and select international markets. Nadex’s integrated approach—combining hardware, software, and consulting services—enhances its value proposition in factory automation and welding technology. The company’s market position is reinforced by its long-standing expertise, dating back to its founding in 1950, and its ability to provide customized solutions for automotive, electronics, and logistics applications. While competition in industrial automation is intense, Nadex differentiates itself through niche welding technologies and a comprehensive service model that includes installation, maintenance, and IT solutions.

Revenue Profitability And Efficiency

Nadex reported revenue of ¥34.4 billion for FY 2024, with net income of ¥874.7 million, reflecting modest profitability in a competitive industrial machinery market. Operating cash flow was ¥41.6 million, though capital expenditures of ¥242.8 million indicate ongoing investments in production capabilities. The company’s diluted EPS of ¥96.91 suggests reasonable earnings power relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its diversified product lines and service offerings, though operating cash flow margins appear thin. Capital efficiency is constrained by the capital-intensive nature of industrial machinery manufacturing, as evidenced by negative free cash flow after accounting for capex. Nadex’s ability to sustain profitability hinges on demand for welding and automation solutions in core markets.

Balance Sheet And Financial Health

Nadex maintains a solid balance sheet, with ¥4.5 billion in cash and equivalents against ¥1.5 billion in total debt, indicating a conservative leverage profile. The liquidity position provides flexibility for operational needs and selective investments, though the modest cash flow generation warrants monitoring in cyclical downturns.

Growth Trends And Dividend Policy

Growth prospects are tied to industrial automation adoption and welding technology advancements. The company’s dividend payout of ¥33 per share reflects a commitment to shareholder returns, though yield sustainability depends on earnings stability. International expansion and higher-margin service offerings could drive future revenue diversification.

Valuation And Market Expectations

With a market cap of ¥7.5 billion and a beta of 0.195, Nadex is viewed as a low-volatility industrial play. Valuation multiples suggest modest growth expectations, aligning with its niche positioning and steady but unspectacular financial performance.

Strategic Advantages And Outlook

Nadex’s strengths lie in its technical expertise and integrated solutions for welding and automation. However, the outlook is cautious due to cyclical exposure and competitive pressures. Strategic focus on high-value automation and energy-efficient products could enhance long-term competitiveness.

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