investorscraft@gmail.com

Intrinsic ValueNifco Inc. (7988.T)

Previous Close¥4,804.00
Intrinsic Value
Upside potential
Previous Close
¥4,804.00

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

Nifco Inc. is a specialized manufacturer of high-precision plastic components, primarily serving the automotive industry with parts for fuel systems, engines, interiors, and electric powertrains. The company has diversified into household equipment, consumer electronics, and fashion/sport products, leveraging its expertise in injection molding and fastener technology. With operations across Japan, Asia, North America, and Europe, Nifco holds a strong position as a tier-2 supplier to global automakers, benefiting from long-term contracts and technical partnerships. Its product portfolio includes dampers, latches, buckles, and hinges, which are critical for functionality and safety in end applications. The company’s competitive edge lies in its ability to deliver lightweight, durable, and cost-effective solutions that align with automotive industry trends toward electrification and fuel efficiency. Nifco’s market position is reinforced by its vertically integrated manufacturing capabilities and focus on innovation, allowing it to maintain steady demand despite cyclical industry pressures.

Revenue Profitability And Efficiency

Nifco reported revenue of ¥371.6 billion for FY2024, with net income of ¥18.3 billion, reflecting a net margin of approximately 4.9%. Operating cash flow stood at ¥47.3 billion, demonstrating solid cash generation despite capital expenditures of ¥8.8 billion. The company’s profitability metrics indicate efficient cost management, though margins are influenced by raw material costs and automotive sector volatility.

Earnings Power And Capital Efficiency

Diluted EPS of ¥183.25 highlights Nifco’s earnings power, supported by stable demand for automotive components and household products. The company’s capital efficiency is evident in its ability to generate operating cash flow nearly 2.6x net income, suggesting effective working capital management and low capital intensity relative to revenue.

Balance Sheet And Financial Health

Nifco maintains a robust balance sheet with ¥149.8 billion in cash and equivalents against total debt of ¥50.9 billion, indicating strong liquidity. The conservative leverage profile provides flexibility for strategic investments or shareholder returns, with net cash positioning reinforcing financial stability.

Growth Trends And Dividend Policy

Revenue growth is tied to automotive production cycles and expansion in non-automotive segments. The company’s dividend of ¥75 per share reflects a payout ratio of approximately 41% of net income, signaling a commitment to returning capital while retaining funds for reinvestment. Long-term growth may hinge on electrification trends and geographic diversification.

Valuation And Market Expectations

With a market cap of ¥324.6 billion, Nifco trades at a P/E of around 17.8x, in line with peers in the auto parts sector. The beta of 0.693 suggests lower volatility than the broader market, likely due to its stable customer base and diversified product mix.

Strategic Advantages And Outlook

Nifco’s technical expertise and global supply chain integration position it well for sustained demand, particularly in automotive lightweighting. Challenges include exposure to cyclical auto production and input cost fluctuations. The outlook remains cautiously optimistic, with opportunities in EV components and household innovation driving mid-term growth.

Sources

Company filings, Bloomberg

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