investorscraft@gmail.com

Intrinsic ValueNihon Denkei Co.,Ltd. (9908.T)

Previous Close¥2,358.00
Intrinsic Value
Upside potential
Previous Close
¥2,358.00

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

Nihon Denkei Co., Ltd. operates as a specialized distributor and lessor of electronic measuring instruments and related equipment in Japan and internationally. The company serves diverse industries, including manufacturing, telecommunications, and education, by providing high-precision instruments such as communication testers, industrial automation tools, and environmental testing devices. Its integrated business model combines manufacturing, leasing, and software development, positioning it as a one-stop solution provider for technical measurement needs. Nihon Denkei differentiates itself through a broad product portfolio and value-added services like equipment rental and custom software design, catering to clients requiring flexible, cost-efficient solutions. The company’s long-standing presence since 1950 underscores its reliability in a niche but essential segment of the industrial sector. While competition exists from global electronics distributors, Nihon Denkei maintains a strong foothold in Japan’s domestic market, supported by its technical expertise and established customer relationships.

Revenue Profitability And Efficiency

In FY 2024, Nihon Denkei reported revenue of ¥108.5 billion, with net income of ¥2.95 billion, reflecting a net margin of approximately 2.7%. Operating cash flow stood at ¥3.6 billion, indicating stable cash generation. Capital expenditures of ¥471 million suggest moderate reinvestment, aligning with its asset-light leasing model. The company’s profitability metrics highlight steady but modest returns in a competitive industry.

Earnings Power And Capital Efficiency

Diluted EPS of ¥253.77 demonstrates the company’s ability to translate revenue into shareholder earnings. With a beta of 0.47, Nihon Denkei exhibits lower volatility compared to the broader market, appealing to risk-averse investors. The balance between leasing income and equipment sales contributes to recurring revenue streams, though reliance on industrial demand introduces cyclicality.

Balance Sheet And Financial Health

The company holds ¥7.9 billion in cash against ¥12.5 billion in total debt, indicating manageable leverage. A debt-to-equity ratio analysis would provide further clarity, but the current liquidity position appears adequate. The leasing model likely involves significant leased asset obligations, though these are not detailed in the provided data.

Growth Trends And Dividend Policy

Nihon Denkei’s growth is tied to industrial and technological investment cycles. A dividend of ¥87 per share suggests a commitment to returning capital, though the payout ratio remains undisclosed. Future expansion may hinge on international diversification or higher-margin services like software integration.

Valuation And Market Expectations

At a market cap of ¥23.5 billion, the company trades at a P/E of approximately 8 based on FY 2024 earnings, implying modest market expectations. The low beta and dividend yield may attract income-focused investors, but growth prospects appear tempered by sector maturity.

Strategic Advantages And Outlook

Nihon Denkei’s niche expertise and diversified service offerings provide resilience, though reliance on Japan’s industrial sector limits near-term upside. Strategic initiatives in automation and environmental testing could align with broader technological trends, but execution risks persist. The outlook remains stable, with incremental growth likely driven by operational efficiency and selective market expansion.

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