investorscraft@gmail.com

Intrinsic ValueNakanishi Inc. (7716.T)

Previous Close¥2,162.00
Intrinsic Value
Upside potential
Previous Close
¥2,162.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nakanishi Inc. operates in the medical, dental, and industrial precision tools sector, specializing in high-performance micromotors, turbines, and spindles. The company serves diverse industries, including automotive, aerospace, electronics, and healthcare, with a strong focus on dental applications. Its product portfolio includes clinical micromotors, endodontic tools, and surgical devices, positioning it as a critical supplier for precision-driven medical and industrial applications. Nakanishi’s global footprint and long-standing expertise since 1930 underscore its reliability in niche markets. The company’s competitive edge lies in its ability to deliver high-precision, durable tools that cater to specialized demands, particularly in dental clinics and laboratories. Its industrial motor spindles are widely used in micromechanics and die/mold manufacturing, reinforcing its dual-sector resilience. While facing competition from larger medical device firms, Nakanishi maintains a defensible position through technological specialization and a loyal customer base in Japan and overseas.

Revenue Profitability And Efficiency

Nakanishi reported revenue of JPY 77.0 billion for FY 2024, with net income of JPY 8.6 billion, reflecting an 11.1% net margin. Operating cash flow stood at JPY 15.3 billion, indicating solid cash generation. Capital expenditures of JPY 4.8 billion suggest ongoing investments in production capacity, though the company maintains healthy cash reserves of JPY 46.1 billion to support growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 101.05 demonstrates robust earnings power, supported by efficient operations in its core dental and industrial segments. Nakanishi’s ability to sustain profitability despite sector-specific challenges highlights its operational discipline. The balance between reinvestment and cash retention suggests a focus on maintaining capital efficiency while funding incremental innovation.

Balance Sheet And Financial Health

Nakanishi’s balance sheet remains sturdy, with JPY 46.1 billion in cash and equivalents against JPY 18.7 billion in total debt, yielding a comfortable net cash position. This liquidity buffer provides flexibility for strategic acquisitions or R&D. The low leverage ratio underscores conservative financial management, aligning with its stable, long-term growth strategy.

Growth Trends And Dividend Policy

The company has demonstrated consistent revenue growth, driven by demand for precision dental and industrial tools. Its dividend payout of JPY 52 per share reflects a shareholder-friendly policy, though the yield remains modest relative to its cash reserves. Future growth may hinge on expanding its medical device offerings and penetrating emerging markets.

Valuation And Market Expectations

With a market cap of JPY 159.4 billion, Nakanishi trades at a P/E of approximately 18.6x, in line with sector peers. The beta of 0.89 suggests lower volatility than the broader market, appealing to risk-averse investors. Market expectations likely center on sustained margin stability and niche market dominance.

Strategic Advantages And Outlook

Nakanishi’s deep expertise in precision tools and longstanding industry relationships provide a moat against competitors. The outlook remains positive, supported by global dental demand and industrial automation trends. Strategic risks include supply chain disruptions and reliance on specific end markets, but its financial resilience positions it well for steady growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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