investorscraft@gmail.com

Intrinsic ValueNagano Keiki Co., Ltd. (7715.T)

Previous Close¥2,656.00
Intrinsic Value
Upside potential
Previous Close
¥2,656.00

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

Nagano Keiki Co., Ltd. operates in the precision measurement and control equipment industry, specializing in pressure gauges, sensors, flow meters, and calibration instruments. The company serves diverse sectors, including automotive, industrial machinery, HVAC, semiconductors, and medical industries, leveraging its technical expertise to provide high-accuracy solutions. Its long-standing reputation, founded in 1896, positions it as a trusted supplier in Japan and internationally, with a focus on reliability and innovation in measurement technology. Nagano Keiki’s revenue model is driven by both product sales and maintenance services, ensuring recurring income streams. The company’s niche specialization in pressure and temperature measurement allows it to maintain a competitive edge in industrial and high-tech applications. Its diversified client base across multiple industries mitigates sector-specific risks, while its R&D investments support continuous product refinement. The growing demand for precision instrumentation in automation and energy efficiency further strengthens its market positioning.

Revenue Profitability And Efficiency

Nagano Keiki reported revenue of JPY 67.9 billion for FY 2024, with net income of JPY 5.4 billion, reflecting a net margin of approximately 8%. Operating cash flow stood at JPY 6.2 billion, indicating solid cash generation. Capital expenditures of JPY 2.6 billion suggest ongoing investments in production capabilities, though free cash flow remains positive, supporting financial flexibility.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 283.58 demonstrates stable earnings power, supported by its diversified industrial exposure. Its ability to generate consistent operating cash flow relative to net income (OCF/net income ratio of ~1.15x) highlights efficient working capital management. The moderate capital expenditure intensity suggests disciplined reinvestment for growth without excessive strain on liquidity.

Balance Sheet And Financial Health

Nagano Keiki maintains a balanced financial structure, with JPY 7.9 billion in cash and equivalents against JPY 14.9 billion in total debt. The debt level appears manageable given its cash flow generation, though further deleveraging could improve financial resilience. The absence of extreme leverage or liquidity concerns supports a stable credit profile.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial demand for precision instruments, with potential upside from automation and energy transition trends. Its dividend payout of JPY 48 per share reflects a conservative but shareholder-friendly policy, balancing reinvestment needs with returns. Historical performance suggests steady, rather than explosive, growth aligned with industrial cycles.

Valuation And Market Expectations

With a market cap of JPY 35.2 billion, the stock trades at a P/E of approximately 6.5x, indicating modest market expectations. The low beta (0.21) suggests limited sensitivity to broader market volatility, typical for industrial niche players. Valuation appears reasonable relative to earnings stability and sector peers.

Strategic Advantages And Outlook

Nagano Keiki’s strengths lie in its technical expertise, long-term industry relationships, and diversified applications. The outlook remains stable, supported by demand for precision measurement in industrial automation and energy efficiency. Risks include exposure to cyclical industrial spending and competition from global instrumentation firms, though its specialized focus provides some insulation.

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