investorscraft@gmail.com

Intrinsic ValueNippon Active Value Fund plc (NAVF.L)

Previous Close£221.00
Intrinsic Value
Upside potential
Previous Close
£221.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nippon Active Value Fund plc is a closed-ended investment company specializing in Japanese equity securities, offering investors targeted exposure to undervalued opportunities in Japan. The fund adopts a highly concentrated portfolio strategy, focusing on companies with significant operations in Japan, which allows for deep engagement and potential value creation. Operating within the asset management sector, NAVF.L distinguishes itself through its niche focus on Japanese equities, leveraging local market inefficiencies and corporate governance reforms to drive returns. The fund’s London listing provides global investors with access to Japan’s equity market, positioning it as a strategic vehicle for those seeking active management in a region undergoing structural economic shifts. Its concentrated approach contrasts with broader passive or diversified active funds, appealing to investors with higher conviction in Japanese value opportunities.

Revenue Profitability And Efficiency

In its latest fiscal year, Nippon Active Value Fund reported revenue of 51.1 million GBp and net income of 48.5 million GBp, reflecting strong profitability with minimal overhead given its investment-focused model. The absence of capital expenditures underscores its asset-light structure, while operating cash flow of 1.8 million GBp indicates efficient liquidity management. The fund’s diluted EPS of 0.26 GBp highlights earnings distributed across its 189.1 million outstanding shares.

Earnings Power And Capital Efficiency

The fund’s earnings power is driven by its ability to identify and capitalize on undervalued Japanese equities, as evidenced by its net income margin of approximately 95%. With no debt and a cash position of 19.9 million GBp, NAVF.L maintains a strong balance sheet, enabling flexibility in portfolio adjustments. Its capital efficiency is further underscored by a dividend payout of 3.25 GBp per share, signaling a commitment to shareholder returns.

Balance Sheet And Financial Health

Nippon Active Value Fund exhibits robust financial health, with zero debt and cash reserves of 19.9 million GBp, providing ample liquidity for opportunistic investments or shareholder distributions. The absence of leverage reduces financial risk, while its closed-ended structure ensures stable capital for long-term strategies. This conservative balance sheet aligns with its focus on capital preservation and disciplined value investing.

Growth Trends And Dividend Policy

The fund’s growth is tied to its ability to unlock value in Japanese equities, supported by corporate governance reforms and economic tailwinds in Japan. Its dividend policy, with a payout of 3.25 GBp per share, reflects a balance between returning capital to shareholders and retaining flexibility for reinvestment. The fund’s market cap of approximately 359.8 million GBp suggests investor confidence in its strategy.

Valuation And Market Expectations

Trading at a beta of 0.82, NAVF.L demonstrates lower volatility relative to broader markets, appealing to risk-conscious investors. Its valuation reflects expectations for continued value creation in Japanese equities, with the fund’s concentrated approach differentiating it from passive alternatives. Market sentiment appears positive, given its profitability and dividend yield.

Strategic Advantages And Outlook

Nippon Active Value Fund’s strategic advantage lies in its specialized focus on Japanese value equities, leveraging local expertise and governance reforms. The outlook remains favorable, supported by Japan’s economic reforms and the fund’s disciplined investment approach. Its ability to navigate market inefficiencies positions it well for sustained performance, though returns will hinge on stock selection and macroeconomic conditions in Japan.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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