investorscraft@gmail.com

Intrinsic ValueNozaki Insatsu Shigyo Co., Ltd. (7919.T)

Previous Close¥202.00
Intrinsic Value
Upside potential
Previous Close
¥202.00

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

Nozaki Insatsu Shigyo Co., Ltd. operates as a specialized commercial printing company in Japan, focusing on high-value packaging and security printing solutions. The company’s core revenue model is built on manufacturing paper container packaging, flexible packing products, labels, and security printing services, catering to industries requiring precision and customization. Its product portfolio includes tapered trays, animated cases, functional labels, and decorative printing, positioning it as a niche player in Japan’s industrial packaging and printing sector. Nozaki Insatsu Shigyo differentiates itself through security design capabilities and specialized machinery, serving clients who demand anti-counterfeiting features or high-quality branding materials. While the printing industry faces digital disruption, the company maintains relevance by targeting segments where physical print quality and security remain critical, such as luxury packaging and confidential documents. Its Kyoto-based operations emphasize regional expertise, though competition from larger printing conglomerates and digital alternatives poses ongoing challenges.

Revenue Profitability And Efficiency

Nozaki Insatsu Shigyo reported revenue of ¥14.57 billion for FY2025, with net income of ¥522 million, reflecting a modest but stable profitability margin. Operating cash flow stood at ¥654 million, though capital expenditures of -¥1.05 billion indicate ongoing investments in production capabilities. The company’s efficiency metrics suggest a focus on maintaining operational leverage in a competitive market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of ¥31.45 underscores its ability to generate earnings despite industry headwinds. With a beta of 0.327, Nozaki Insatsu Shigyo exhibits lower volatility compared to the broader market, aligning with its steady but niche-focused business model. Capital efficiency appears balanced, with reinvestment needs offsetting cash generation.

Balance Sheet And Financial Health

Nozaki Insatsu Shigyo holds ¥1.43 billion in cash and equivalents against total debt of ¥2.4 billion, indicating moderate leverage. The balance sheet reflects a traditional industrial profile, with debt levels manageable relative to its market capitalization of ¥3.15 billion. Liquidity remains adequate, though further debt reduction could improve financial flexibility.

Growth Trends And Dividend Policy

Growth trends appear muted, typical of a mature printing business, with limited organic expansion opportunities. The company pays a dividend of ¥7.5 per share, offering a modest yield, likely appealing to income-focused investors. Future growth may hinge on niche demand for security printing or packaging innovations.

Valuation And Market Expectations

Trading at a market cap of ¥3.15 billion, the company’s valuation reflects its small-cap status and specialized industry positioning. Investors likely price in steady but unspectacular performance, with limited expectations for disruptive growth given sector dynamics.

Strategic Advantages And Outlook

Nozaki Insatsu Shigyo’s strengths lie in its specialized printing expertise and security design capabilities, which provide defensive moats in certain segments. However, the outlook remains cautious due to industry digitization and competition. Strategic focus on high-margin niches and cost discipline will be critical to sustaining profitability.

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