investorscraft@gmail.com

Intrinsic ValueNice Corporation (8089.T)

Previous Close¥1,942.00
Intrinsic Value
Upside potential
Previous Close
¥1,942.00

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

Nice Corporation operates as a diversified industrial distributor and housing solutions provider in Japan, with a vertically integrated business model spanning building materials, construction, and renewable energy. The company generates revenue through multiple streams, including the import and wholesale of lumber, custom-built housing projects, solar power system sales, and real estate services. Its operations extend across the entire housing value chain, from raw material processing to end-user services like mortgage consultation and nursing care. As a niche player in Japan's housing industry, Nice Corporation differentiates itself through its integrated approach, combining traditional construction expertise with modern energy solutions. The company holds a stable position in a mature but fragmented market, supported by its long-standing presence since 1950 and diversified service offerings. While facing competition from larger construction firms, its focus on specialized housing segments, such as seismic-resistant structures and elderly housing, provides a defensible market niche.

Revenue Profitability And Efficiency

Nice Corporation reported revenue of ¥225.9 billion for FY2024, with net income of ¥4.2 billion, reflecting a net margin of approximately 1.9%. Operating cash flow stood at ¥10.1 billion, demonstrating the company's ability to convert sales into cash despite capital expenditures of ¥3.2 billion. The diluted EPS of ¥356.28 indicates moderate profitability relative to its market capitalization.

Earnings Power And Capital Efficiency

The company's earnings power appears stable, supported by diversified revenue streams, though margins remain thin due to the competitive nature of Japan's housing and distribution sectors. Capital efficiency is balanced, with operating cash flow covering capex by a factor of 3.2x, suggesting disciplined reinvestment. The beta of 0.67 indicates lower volatility compared to the broader market.

Balance Sheet And Financial Health

Nice Corporation maintains a solid liquidity position with ¥33.3 billion in cash and equivalents against total debt of ¥40.8 billion, reflecting a manageable leverage profile. The balance sheet supports ongoing operations, with sufficient liquidity to service debt obligations and fund selective growth initiatives in renewable energy and housing services.

Growth Trends And Dividend Policy

Growth appears modest, aligned with Japan's stable but slow-growing housing market. The company pays a dividend of ¥65 per share, offering a yield in line with industrial sector peers. Future growth may hinge on expansion in solar energy systems and specialized housing segments, though macroeconomic factors could influence demand.

Valuation And Market Expectations

With a market cap of ¥19.3 billion, the company trades at a P/E ratio of approximately 4.6x based on FY2024 earnings, suggesting the market prices it as a stable but low-growth industrial distributor. The valuation reflects Japan's mature housing market dynamics and the company's niche positioning.

Strategic Advantages And Outlook

Nice Corporation benefits from its integrated business model and long-term industry presence, though it operates in a competitive, low-margin environment. The focus on renewable energy and specialized housing could provide incremental growth opportunities. Challenges include Japan's demographic trends and construction cost pressures, requiring careful execution to maintain profitability.

Sources

Company description, financial data from disclosed ticker information

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