First Time Loading...

NS Tool Co Ltd
TSE:6157

Watchlist Manager
NS Tool Co Ltd Logo
NS Tool Co Ltd
TSE:6157
Watchlist
Price: 913 JPY 1.44% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

NS Tool Co., Ltd. engages in the manufacture and sale of cutting tools. [ Read More ]

The intrinsic value of one NS Tool Co Ltd stock under the Base Case scenario is 823.32 JPY. Compared to the current market price of 913 JPY, NS Tool Co Ltd is Overvalued by 10%.

Key Points:
Intrinsic Value
Base Case
823.32 JPY
Overvaluation 10%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
NS Tool Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling NS Tool Co Ltd stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
NS Tool Co Ltd

Provide an overview of the primary business activities
of NS Tool Co Ltd.

What unique competitive advantages
does NS Tool Co Ltd hold over its rivals?

What risks and challenges
does NS Tool Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for NS Tool Co Ltd.

Provide P/S
for NS Tool Co Ltd.

Provide P/E
for NS Tool Co Ltd.

Provide P/OCF
for NS Tool Co Ltd.

Provide P/FCFE
for NS Tool Co Ltd.

Provide P/B
for NS Tool Co Ltd.

Provide EV/S
for NS Tool Co Ltd.

Provide EV/GP
for NS Tool Co Ltd.

Provide EV/EBITDA
for NS Tool Co Ltd.

Provide EV/EBIT
for NS Tool Co Ltd.

Provide EV/OCF
for NS Tool Co Ltd.

Provide EV/FCFF
for NS Tool Co Ltd.

Provide EV/IC
for NS Tool Co Ltd.

Show me price targets
for NS Tool Co Ltd made by professional analysts.

What are the Revenue projections
for NS Tool Co Ltd?

How accurate were the past Revenue estimates
for NS Tool Co Ltd?

What are the Net Income projections
for NS Tool Co Ltd?

How accurate were the past Net Income estimates
for NS Tool Co Ltd?

What are the EPS projections
for NS Tool Co Ltd?

How accurate were the past EPS estimates
for NS Tool Co Ltd?

What are the EBIT projections
for NS Tool Co Ltd?

How accurate were the past EBIT estimates
for NS Tool Co Ltd?

Compare the revenue forecasts
for NS Tool Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of NS Tool Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of NS Tool Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of NS Tool Co Ltd compared to its peers.

Compare the P/E ratios
of NS Tool Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing NS Tool Co Ltd with its peers.

Analyze the financial leverage
of NS Tool Co Ltd compared to its main competitors.

Show all profitability ratios
for NS Tool Co Ltd.

Provide ROE
for NS Tool Co Ltd.

Provide ROA
for NS Tool Co Ltd.

Provide ROIC
for NS Tool Co Ltd.

Provide ROCE
for NS Tool Co Ltd.

Provide Gross Margin
for NS Tool Co Ltd.

Provide Operating Margin
for NS Tool Co Ltd.

Provide Net Margin
for NS Tool Co Ltd.

Provide FCF Margin
for NS Tool Co Ltd.

Show all solvency ratios
for NS Tool Co Ltd.

Provide D/E Ratio
for NS Tool Co Ltd.

Provide D/A Ratio
for NS Tool Co Ltd.

Provide Interest Coverage Ratio
for NS Tool Co Ltd.

Provide Altman Z-Score Ratio
for NS Tool Co Ltd.

Provide Quick Ratio
for NS Tool Co Ltd.

Provide Current Ratio
for NS Tool Co Ltd.

Provide Cash Ratio
for NS Tool Co Ltd.

What is the historical Revenue growth
over the last 5 years for NS Tool Co Ltd?

What is the historical Net Income growth
over the last 5 years for NS Tool Co Ltd?

What is the current Free Cash Flow
of NS Tool Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for NS Tool Co Ltd.

Financials

Balance Sheet Decomposition
NS Tool Co Ltd

Current Assets 11.9B
Cash & Short-Term Investments 8.2B
Receivables 1.2B
Other Current Assets 2.5B
Non-Current Assets 6.6B
Long-Term Investments 30.4m
PP&E 5.4B
Intangibles 26.6m
Other Non-Current Assets 1.1B
Current Liabilities 961.5m
Accounts Payable 186.1m
Accrued Liabilities 208.9m
Other Current Liabilities 566.6m
Non-Current Liabilities 225m
Other Non-Current Liabilities 225m
Efficiency

Earnings Waterfall
NS Tool Co Ltd

Revenue
9B JPY
Cost of Revenue
-4.2B JPY
Gross Profit
4.8B JPY
Operating Expenses
-3B JPY
Operating Income
1.8B JPY
Other Expenses
-510.3m JPY
Net Income
1.3B JPY

Free Cash Flow Analysis
NS Tool Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

NS Tool Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Operating Income
Positive 3-Year Average ROIC
58/100
Profitability
Score

NS Tool Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

NS Tool Co Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
Score

NS Tool Co Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
NS Tool Co Ltd

Wall Street analysts forecast NS Tool Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NS Tool Co Ltd is 2 550 JPY .

Lowest
Price Target
Not Available
Average
Price Target
2 550 JPY
179% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
NS Tool Co Ltd

1M 1M
-8%
6M 6M
-15%
1Y 1Y
-18%
3Y 3Y
-42%
5Y 5Y
-23%
10Y 10Y
+391%
Annual Price Range
913
52w Low
889
52w High
1 195
Price Metrics
Average Annual Return -1.81%
Standard Deviation of Annual Returns 25.59%
Max Drawdown -45%
Shares Statistics
Market Capitalization 22.7B JPY
Shares Outstanding 24 849 900
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

NS Tool Co Ltd Logo
NS Tool Co Ltd

Country

Japan

Industry

Machinery

Market Cap

22.7B JPY

Dividend Yield

2.78%

Description

NS Tool Co., Ltd. engages in the manufacture and sale of cutting tools. The company is headquartered in Shinagawa-Ku, Tokyo-To and currently employs 339 full-time employees. The company went IPO on 2004-11-01. The firm operates in two business segments. The End Mill segment is engaged in the manufacture and sale of cutting tools centering on carbide small-diameter end mills. The Others segment is engaged in the manufacture and sale of plastic moldings focusing on tool cases. Depending on the product size, it is classified into end mill (6mm or less), end mill (over 6mm), and end mill (others).

Contact

TOKYO-TO
Shinagawa-ku
6F, Sumitomo Fudosan Oimachi Ekimae Bldg., 1-28-1, Oi
+81337742459.0
https://www.ns-tool.com/

IPO

2004-11-01

Employees

339

Officers

Chairman, President, Executive Officer, Sales Manager & Director
Mr. Koji Goto
GM of Corporate Planning Office & Administration Department and Director
Mr. Satoru Toda
Executive VP in charge of Production/Development & Director
Mr. Takashi Goto
MD in charge of General Affairs and Administration & Director
Ms. Yuko Adachi
Executive Officer, Sendai Factory Manager & Production Department Manager
Koichi Okada
Executive Officer & GM of General Affairs Department
Masato Kobayashi
Show More
Chief of International Sales Section & International Sales Department
Ms. Sumie Iwasa
President of Iriso Seimitsu Co., Ltd
Mr. Kiyokazu Saito
Show Less

See Also

Discover More
What is the Intrinsic Value of one NS Tool Co Ltd stock?

The intrinsic value of one NS Tool Co Ltd stock under the Base Case scenario is 823.32 JPY.

Is NS Tool Co Ltd stock undervalued or overvalued?

Compared to the current market price of 913 JPY, NS Tool Co Ltd is Overvalued by 10%.