investorscraft@gmail.com

Intrinsic ValueNippon Sheet Glass Company, Limited (5202.T)

Previous Close¥685.00
Intrinsic Value
Upside potential
Previous Close
¥685.00

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

Nippon Sheet Glass Company, Limited operates as a global manufacturer and supplier of specialized glass and glazing products, serving both architectural and automotive markets. The company’s diversified portfolio includes high-performance architectural glass solutions such as solar control, thermal insulation, and safety glass, alongside automotive glass products for OEMs and aftermarket replacements. Its Technical Glass segment further enhances its market reach with functional products like AGM separators for batteries and precision lenses for electronic devices. Under the Pilkington brand, the company has established a strong reputation in the construction and automotive sectors, leveraging innovation to meet evolving industry demands. Nippon Sheet Glass holds a competitive position in the fragmented glass manufacturing industry, supported by its technological expertise and global distribution network. While the automotive segment remains cyclical, its architectural and technical glass divisions provide stability, catering to sustainability trends and energy-efficient building solutions. The company’s focus on R&D and niche applications, such as antimicrobial glass and specialized vehicle glazing, reinforces its differentiation in a capital-intensive industry.

Revenue Profitability And Efficiency

Nippon Sheet Glass reported revenue of ¥832.5 billion for FY2024, with net income of ¥10.6 billion, reflecting modest profitability in a challenging cost environment. Operating cash flow stood at ¥67.3 billion, though capital expenditures of ¥54.9 billion indicate ongoing investments in production capacity. The diluted EPS of ¥74.85 underscores earnings resilience despite macroeconomic pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by high fixed costs inherent in glass manufacturing, yet its diversified segments mitigate cyclical risks. Capital efficiency remains constrained by debt levels, with total debt at ¥500.6 billion against cash reserves of ¥51.2 billion, signaling leverage concerns that may impact future flexibility.

Balance Sheet And Financial Health

Nippon Sheet Glass carries significant debt (¥500.6 billion), which exceeds its market capitalization of ¥37.7 billion, raising liquidity questions. Cash and equivalents of ¥51.2 billion provide limited near-term buffer, while the absence of dividends suggests prioritization of debt management over shareholder returns.

Growth Trends And Dividend Policy

Growth is likely tied to demand for energy-efficient architectural glass and automotive OEM partnerships, though leverage may constrain aggressive expansion. The company has suspended dividends (¥0 per share), reflecting a conservative approach to capital allocation amid debt repayment priorities.

Valuation And Market Expectations

The market values Nippon Sheet Glass at ¥37.7 billion, with a beta of 0.54 indicating lower volatility relative to the broader market. Investors appear cautious given high leverage, though niche product demand and potential recovery in auto production could support re-rating.

Strategic Advantages And Outlook

Nippon Sheet Glass benefits from technological specialization and the Pilkington brand, but its outlook hinges on debt reduction and sustainable margin improvement. Macroeconomic recovery in construction and automotive sectors, coupled with cost discipline, will be critical to long-term stability.

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