investorscraft@gmail.com

Intrinsic ValueNoda Corporation (7879.T)

Previous Close¥677.00
Intrinsic Value
Upside potential
Previous Close
¥677.00

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

Noda Corporation operates in the Japanese construction materials sector, specializing in woody and inorganic building materials, including medium-density fiberboard and plywood products. The company serves both residential and commercial markets with a diversified product portfolio, encompassing interior and exterior building materials, home furnishings, and structural wood products. Its revenue model is driven by manufacturing, processing, and importing high-demand materials, positioning it as a key supplier in Japan's construction ecosystem. Noda Corporation leverages its long-standing industry presence, established in 1902, to maintain relationships with builders and distributors. The company’s focus on laminated and structural hi-best wood, along with imported plywood, allows it to cater to specialized construction needs. Despite competitive pressures from synthetic alternatives, Noda retains a niche in traditional and high-quality wood-based solutions. Its headquarters in Taito, Tokyo, underscores its proximity to major urban construction hubs, reinforcing its market relevance.

Revenue Profitability And Efficiency

Noda Corporation reported revenue of JPY 67.04 billion for FY 2024, reflecting its scale in the construction materials market. However, the company faced challenges with a net loss of JPY 4.61 billion, driven by operational or macroeconomic headwinds. Operating cash flow stood at JPY 3.65 billion, indicating some liquidity generation despite profitability pressures. Capital expenditures of JPY 2.85 billion suggest ongoing investments in production capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY -291.77 highlights significant earnings pressure, likely due to rising input costs or weak demand. Negative net income contrasts with its operating cash flow, indicating non-cash charges or working capital adjustments. The balance between capital expenditures and cash flow generation points to constrained capital efficiency in the near term.

Balance Sheet And Financial Health

Noda Corporation maintains a solid liquidity position with JPY 22.14 billion in cash and equivalents, offset by total debt of JPY 12.73 billion. The debt level appears manageable relative to cash reserves, but the net loss raises questions about sustained financial health if profitability does not recover. The balance sheet suggests moderate leverage but requires close monitoring.

Growth Trends And Dividend Policy

Despite recent losses, the company paid a dividend of JPY 42.5 per share, signaling a commitment to shareholder returns. Growth trends appear muted given the negative earnings, though the dividend policy may reflect confidence in a rebound. The construction materials sector’s cyclicality could influence future performance, depending on Japan’s economic and housing market conditions.

Valuation And Market Expectations

With a market cap of JPY 10.66 billion, the company trades at a depressed valuation, likely reflecting its recent losses. The negative beta of -0.142 suggests low correlation with broader market movements, possibly due to its niche focus. Investors may be pricing in a turnaround or further downside risk amid sector challenges.

Strategic Advantages And Outlook

Noda Corporation’s century-long expertise and diversified product range provide a foundation for recovery. Its focus on traditional wood materials differentiates it from synthetic competitors, though this also exposes it to raw material volatility. The outlook hinges on cost management and demand recovery in Japan’s construction sector, with potential upside from strategic import partnerships.

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