WATCH Nitto Kogyo Corporation (6651.T)
Industrials · Electrical Equipment & Parts · JPX · Japan
50
Final Score
-36.8%
Margin of Safety
59
Quality Score
¥4,415
Current Price
¥167.5B
Market Cap
Key Metrics
Pe Ratio
14.58
Forward Pe
16.10
Pb Ratio
1.36
Ev Ebitda
6.75
Roe
10.2%
Gross Margin
27.6%
Operating Margin
6.5%
Net Margin
6.1%
Dividend Yield
347.0%
Debt To Equity
18.88
Current Ratio
2.78
📈 Trend Charts
Revenue Trend
EPS Trend
Net Income Trend
Free Cash Flow Trend
Intrinsic Value Estimates
Low
¥2,581
Base
¥3,226
High
¥3,872
Pipeline Stage Details
Stage A — Hard Filters ✅
Pe Ratio
14.58
Eps Positive Years
4.00
Eps Lookback
4.00
Fcf Positive Years
4.00
Fcf Lookback
4.00
Debt To Equity
0.19
Current Ratio
2.78
Dilution Cagr
0.00
Stage B — Quality Score: 59/100
Stage C — Cyclicality: MED
Normalized EPS
¥249.03
Stage F — Final Score Breakdown
| Component | Weighted Score |
|---|---|
| Valuation | 3.0 |
| Earnings Quality | 14.8 |
| Balance Sheet | 18.0 |
| Stability | 8.2 |
| Moat Proxies | 6.1 |
Top Drivers
- Reasonable P/E of 14.6x — below long-run market average (~15-17x), suggesting the stock is not overpriced.
- Fortress balance sheet: D/E of 0.19x (conservative) and current ratio of 2.78x — ample liquidity and low financial risk. Graham emphasis on capital preservation.
Top Risks
- Moderate cyclicality (Cyclical sector: Industrials) — earnings may fluctuate.
Financial History
| Year | Revenue | Gross Profit | Operating Income | Net Income | EPS |
|---|---|---|---|---|---|
| 2023 | ¥146.7B | ¥37.3B | ¥8.2B | ¥5.5B | ¥144.45 |
| 2024 | ¥160.7B | ¥43.1B | ¥12.0B | ¥8.7B | ¥229.77 |
| 2025 | ¥184.7B | ¥49.4B | ¥13.4B | ¥12.1B | ¥318.91 |
| 2026 | ¥195.8B | ¥53.6B | ¥15.4B | ¥11.5B | ¥302.97 |
Cash Flow History
| Year | Operating CF | CapEx | Free Cash Flow |
|---|---|---|---|
| 2022 | N/A | N/A | N/A |
| 2023 | ¥3.8B | N/A | ¥3.8B |
| 2024 | ¥12.3B | N/A | ¥12.3B |
| 2025 | ¥18.6B | N/A | ¥18.6B |
| 2026 | ¥18.3B | N/A | ¥18.3B |