investorscraft@gmail.com

Intrinsic ValueNEC Capital Solutions Limited (8793.T)

Previous Close¥4,075.00
Intrinsic Value
Upside potential
Previous Close
¥4,075.00

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

NEC Capital Solutions Limited operates as a diversified financial services provider in Japan, specializing in leasing, installment sales, and financing solutions. The company serves a broad clientele, including public offices, local governments, and SMEs, through its four core segments: Leasing and Installment Sales, Finance, RISA, and Other. Its leasing business focuses on IT, office equipment, and industrial machinery, while its finance segment offers loans, factoring, and securities investments. The RISA segment diversifies into corporate asset investments and real estate advisory, while the Other segment includes solar energy ventures and healthcare outsourcing. NEC Capital Solutions leverages its affiliation with NEC Group to maintain a competitive edge in vendor financing and structured financial solutions. Its market position is reinforced by its integrated service offerings, which combine leasing, financing, and advisory capabilities, catering to both corporate and public sector needs. The company’s ability to bundle financial products with technology solutions differentiates it from traditional leasing firms, positioning it as a niche player in Japan’s industrial and financial services landscape.

Revenue Profitability And Efficiency

NEC Capital Solutions reported revenue of JPY 254.9 billion for the period, with net income of JPY 6.6 billion, reflecting a modest but stable profitability margin. The negative operating cash flow of JPY -33.3 billion suggests significant working capital outflows, potentially tied to leasing asset deployments or financing activities. Capital expenditures were limited at JPY -3.2 billion, indicating a capital-light operational model focused on financial intermediation rather than heavy asset ownership.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 306.94 underscores its ability to generate earnings despite a highly leveraged balance sheet. Its capital efficiency is constrained by a high debt-to-equity structure, with total debt exceeding JPY 1 trillion. However, its low beta of 0.269 suggests resilience to market volatility, likely due to its stable leasing and installment revenue streams.

Balance Sheet And Financial Health

NEC Capital Solutions holds JPY 110.3 billion in cash and equivalents, providing liquidity against its JPY 1.02 trillion in total debt. The high leverage ratio raises concerns about financial flexibility, though its affiliation with NEC Group may offer implicit support. The company’s asset-heavy leasing operations likely contribute to its debt load, but its recurring revenue model helps mitigate refinancing risks.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the company prioritizing dividend stability, evidenced by a JPY 150 per share payout. The lack of significant capex suggests a focus on optimizing existing portfolios rather than aggressive expansion. Solar energy and healthcare ventures in the Other segment may offer incremental growth, though their contribution remains minor relative to core leasing and financing operations.

Valuation And Market Expectations

With a market cap of JPY 81.5 billion, the stock trades at a discount to its book value, reflecting investor skepticism around its high leverage. The low beta implies muted expectations for outsized returns, aligning with its role as a stable, dividend-yielding industrial lessor in a low-growth Japanese market.

Strategic Advantages And Outlook

NEC Capital Solutions benefits from its NEC Group ties, which provide cross-selling opportunities and vendor financing synergies. Its diversified revenue streams and public-sector clientele lend stability, though high leverage remains a key risk. The outlook is neutral, with growth likely tied to Japan’s industrial demand and renewable energy initiatives, while dividend sustainability hinges on maintaining steady cash flows.

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