investorscraft@gmail.com

Intrinsic ValueNishikawa Keisoku Co., Ltd. (7500.T)

Previous Close¥10,380.00
Intrinsic Value
Upside potential
Previous Close
¥10,380.00

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

Nishikawa Keisoku Co., Ltd. operates as a specialized provider of control and information equipment systems, measuring instruments, and analytical equipment in Japan. The company serves a diverse range of industries, including utilities (electricity, gas, water), manufacturing (food, petroleum, chemicals), and high-tech sectors (automotive, electronics, telecommunications). Its integrated offerings—spanning system engineering, design, instrumentation, and technical services—position it as a critical enabler of industrial automation and precision measurement. Nishikawa Keisoku’s long-standing expertise, dating back to its 1932 founding, lends credibility in a market where reliability and technical proficiency are paramount. While its domestic focus limits geographic diversification, its deep sectoral penetration and niche specialization insulate it from broader competitive pressures. The company’s role in supporting infrastructure and industrial processes underscores its defensive positioning amid economic cycles.

Revenue Profitability And Efficiency

For FY2024, Nishikawa Keisoku reported revenue of JPY 36.4 billion, with net income of JPY 2.53 billion, reflecting a net margin of approximately 6.9%. Operating cash flow stood at JPY 1.59 billion, though capital expenditures were modest at JPY -112 million, indicating efficient asset utilization. The company’s profitability metrics suggest stable operational execution in its core markets.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 748.06 highlights the company’s ability to generate earnings per share effectively, supported by a capital-light model. With minimal total debt (JPY 23.7 million) and high cash reserves (JPY 8.27 billion), Nishikawa Keisoku maintains strong capital efficiency and low financial leverage, enabling flexibility for reinvestment or shareholder returns.

Balance Sheet And Financial Health

The balance sheet is robust, with cash and equivalents covering 348x total debt, underscoring negligible solvency risk. A debt-free profile and substantial liquidity position the company to weather downturns or pursue strategic investments without compromising financial stability.

Growth Trends And Dividend Policy

While specific growth rates are undisclosed, the dividend payout of JPY 300 per share signals a commitment to returning capital, supported by earnings consistency. The lack of significant capex suggests growth may be organic or acquisition-driven, though the current focus appears tilted toward steady-state operations.

Valuation And Market Expectations

At a market cap of JPY 33.5 billion, the stock trades at a P/E of approximately 13.2x (based on diluted EPS), aligning with niche industrial peers. The negative beta (-0.081) implies low correlation to broader markets, potentially appealing to defensive investors.

Strategic Advantages And Outlook

Nishikawa Keisoku’s entrenched market position, technical expertise, and debt-free balance sheet provide resilience. However, reliance on Japan’s industrial activity may cap growth unless international expansion or technological adjacencies are pursued. The outlook remains stable, with margins likely sustained by recurring service demand.

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