investorscraft@gmail.com

Intrinsic ValueNichiha Corporation (7943.T)

Previous Close¥3,405.00
Intrinsic Value
Upside potential
Previous Close
¥3,405.00

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

Nichiha Corporation is a specialized manufacturer of exterior and interior building products, serving residential, commercial, and public sectors across Japan, the United States, China, and other international markets. The company’s core offerings include fiber cement sidings, roofing materials, fire-resistant boards, and thermal insulation panels, complemented by installation and maintenance services. Nichiha operates in the construction materials segment of the industrials sector, leveraging its expertise in durable, weather-resistant solutions to cater to both new construction and remodeling demand. Its market position is reinforced by a diversified product portfolio and a strong regional presence, particularly in Japan where it maintains headquarters and deep industry relationships. The company’s focus on innovation and sustainability, such as solar heat insulation products, aligns with global trends toward energy-efficient building materials. Nichiha competes on quality and technical performance, differentiating itself in a competitive market through proprietary manufacturing processes and long-standing customer trust.

Revenue Profitability And Efficiency

Nichiha reported revenue of JPY 142.8 billion for FY 2024, with net income of JPY 8.1 billion, reflecting a net margin of approximately 5.6%. Operating cash flow stood at JPY 6.9 billion, though capital expenditures of JPY 5.9 billion indicate ongoing investments in production capacity. The company’s profitability metrics suggest moderate efficiency, with room for improvement in cash conversion and cost management.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 223.11 underscores Nichiha’s earnings power, supported by stable demand for construction materials. The company’s capital efficiency is tempered by significant capex, but its ability to generate positive operating cash flow demonstrates operational resilience. Debt levels are manageable, with interest coverage likely adequate given current earnings.

Balance Sheet And Financial Health

Nichiha maintains a solid balance sheet, with JPY 26.7 billion in cash and equivalents against total debt of JPY 15.1 billion, indicating a healthy liquidity position. The conservative leverage ratio suggests financial flexibility, though the company’s capex-heavy model requires careful monitoring of free cash flow generation.

Growth Trends And Dividend Policy

Revenue growth trends are tied to construction activity in key markets, with remodeling demand providing stability. Nichiha’s dividend payout of JPY 114 per share reflects a commitment to shareholder returns, though yield metrics depend on share price performance. Future growth may hinge on international expansion and product innovation.

Valuation And Market Expectations

With a market cap of JPY 102.9 billion, Nichiha trades at a P/E multiple derived from its JPY 223.11 EPS, subject to sector comparisons. The low beta of 0.363 suggests relative insulation from market volatility, but investors likely await clearer signals of margin expansion or geographic diversification.

Strategic Advantages And Outlook

Nichiha’s strategic advantages lie in its niche expertise and durable product demand. The outlook depends on execution in international markets and cost control amid raw material inflation. Long-term opportunities include sustainable building trends, but competitive pressures and cyclical construction risks remain key challenges.

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