investorscraft@gmail.com

Intrinsic ValueNissha Co., Ltd. (7915.T)

Previous Close¥1,249.00
Intrinsic Value
Upside potential
Previous Close
¥1,249.00

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

Nissha Co., Ltd. operates as a diversified technology company with core competencies in industrial materials, printed electronics, and medical device solutions. Its revenue model is anchored in high-value manufacturing and design services, leveraging in-mold decoration, sensing technologies, and metallized paper applications for packaging and automotive markets. The company serves global clients across smartphones, healthcare, and consumer goods, positioning itself as a niche innovator in functional materials and precision components. Nissha’s market strength lies in its integration of design, materials science, and electronics, enabling differentiated solutions for industries requiring advanced surface finishes or embedded sensors. With a legacy in printing technology, it has evolved into a cross-sector enabler, particularly in high-growth areas like smart surfaces and medical device outsourcing. The company’s Kyoto-based R&D focus and Japan-centric manufacturing underscore its technical rigor, though international expansion remains a strategic lever.

Revenue Profitability And Efficiency

Nissha reported revenue of ¥195.6 billion for FY2024, with net income of ¥3.86 billion, reflecting a net margin of approximately 2%. Operating cash flow stood at ¥12.31 billion, offset by capital expenditures of ¥6.71 billion, indicating moderate reinvestment needs. The diluted EPS of ¥80.14 suggests efficient capital allocation relative to its market cap.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its industrial materials and devices segments, with medical technologies contributing to higher-margin streams. A beta of 0.574 indicates lower volatility than the broader market, possibly due to diversified end-market exposure. Operating cash flow covers capital expenditures, but net income margins remain slim, signaling competitive pressures or R&D intensity.

Balance Sheet And Financial Health

Nissha maintains a solid liquidity position with ¥50.97 billion in cash and equivalents, against total debt of ¥72.78 billion. The debt level is manageable given its ¥59.36 billion market cap and stable cash flow generation. The balance sheet reflects a balanced approach to growth financing, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Growth is likely tied to adoption of its sensing technologies and medical device outsourcing. A dividend of ¥50 per share implies a yield of ~1.6% (assuming current share price), aligning with conservative payout policies common in Japanese industrials. The focus on high-tech applications may drive future revenue diversification.

Valuation And Market Expectations

At a market cap of ¥59.36 billion, Nissha trades at ~0.3x revenue and ~15x net income, suggesting modest expectations. The low beta implies investor perception of stability, but premium valuation hinges on execution in higher-growth segments like medical technologies.

Strategic Advantages And Outlook

Nissha’s strengths include its patented in-mold electronics and cross-industry applicability. Challenges include margin compression in competitive segments. The outlook depends on scaling medical device solutions and automotive sensor adoption, with R&D and global partnerships as key enablers.

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