investorscraft@gmail.com

Intrinsic ValueNippon Steel Trading Corporation (9810.T)

Previous Close¥9,290.00
Intrinsic Value
Upside potential
Previous Close
¥9,290.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nippon Steel Trading Corporation operates as a diversified trading company specializing in steel, industrial supply and infrastructure, textiles, and foodstuffs. The company serves both domestic and international markets, leveraging its extensive supply chain to distribute steel products, industrial machinery, and processed foods. Its steel segment includes sheets, pipes, and structural materials, while its industrial segment provides machinery for steel production and nonferrous materials. The company also engages in industrial park development and utility services, reinforcing its integrated business model. Nippon Steel Trading Corporation holds a strong position in Japan’s steel distribution sector, benefiting from long-standing relationships with manufacturers and end-users. Its diversified portfolio mitigates sector-specific risks, while its focus on infrastructure and foodstuffs provides stability amid fluctuating steel demand. The company’s international trade operations further enhance its market reach, though it faces competition from global trading firms and regional players. By maintaining a balanced mix of high-margin industrial products and essential commodities, the company sustains its competitive edge in a cyclical industry.

Revenue Profitability And Efficiency

In FY 2023, Nippon Steel Trading Corporation reported revenue of ¥2.13 trillion, with net income of ¥33.51 billion, reflecting a modest net margin of approximately 1.6%. Operating cash flow stood at ¥6.96 billion, while capital expenditures were ¥5.43 billion, indicating disciplined reinvestment. The company’s diversified segments contribute to revenue stability, though profitability remains sensitive to commodity price fluctuations and global trade dynamics.

Earnings Power And Capital Efficiency

The company’s diluted EPS data is unavailable, but its net income suggests moderate earnings power relative to its revenue base. Capital efficiency is constrained by high working capital needs typical of trading firms, though its industrial and infrastructure segments may offer higher returns. Debt levels are substantial, with total debt at ¥425.28 billion, requiring careful liquidity management.

Balance Sheet And Financial Health

Nippon Steel Trading Corporation’s balance sheet shows ¥28.25 billion in cash and equivalents against ¥425.28 billion in total debt, indicating significant leverage. The debt burden may pressure financial flexibility, though the company’s diversified operations provide cash flow stability. Further details on liquidity ratios or interest coverage are unavailable, warranting caution in assessing financial health.

Growth Trends And Dividend Policy

The company’s growth is tied to global steel demand and infrastructure investments, with limited visibility on recent trends. It paid a dividend of ¥140 per share, suggesting a commitment to shareholder returns, though the payout ratio cannot be determined without EPS data. Future growth may hinge on expanding high-margin industrial services and international trade opportunities.

Valuation And Market Expectations

With a market cap of ¥46.45 billion, the company trades at a low revenue multiple, reflecting its low-margin trading business. The beta of 0.80 indicates lower volatility than the broader market, aligning with its stable but cyclical operations. Investor expectations likely center on steady cash flows rather than high growth.

Strategic Advantages And Outlook

Nippon Steel Trading Corporation benefits from its diversified portfolio and established supply chain networks. However, its outlook depends on global steel demand, commodity prices, and competitive pressures. Strategic focus on infrastructure and foodstuffs may offset steel sector volatility, but high leverage remains a risk. The company’s ability to optimize capital allocation will be critical for sustained performance.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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