Nishikawa Keisoku Co., Ltd.
7500.T · Technology · Scientific & Technical Instruments · Valued as of 2026-11-03 · Statements 2025-06-30
How Each Value Is Built
The screener's three formulas on the reported figures. Each card reads the same way: the value as a sum of numbered terms, each term's calculation opened under it, from the reported figures to the value. The list ranks companies by their plain average over the market cap.
What it is worth
EPV + Growth
226.65M USD
what the normal year's earnings are worth for ever, plus growth that pays
Profit
199.44M USD
15 years of cash the shareholders can take out, and the equity left at year 15
FCFF
234.16M USD
15 years of cash for shareholders and lenders, less what is owed
Average Intrinsic Value
220.08M USD
The plain average of EPV, Profit and FCFF
Against the price
Market Cap
236.21M USD
the price on the date above times the shares
Intrinsic Value ÷ Market Cap
0.93×
the ratio the screener ranks by
Margin of Safety
-7.3%
1 − Market Cap / Average Intrinsic Value
Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.
EPV of the Operations (NOPAT over WACC)
144.52M USD
Net cash today
+53.27M USD
Growth Value
+28.87M USD
Value
226.65M USD
①EPV (earnings power value)
144.52M USD②Net Cash Today
53.27M USD③Growth Value
28.87M USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
①Present Value of the 15 Years of FCFE
126.87M USD②Equity at Year 15, Today
72.57M USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
①Present Value of the 15 Years of FCFF
145.87M USD②Invested Capital at Year 15, Today
35.02M USD③Net Cash Today
53.27M USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
The Rates and the Capital the Values Read
The WACC and the cost of equity each value is discounted at, the book value and the net debt each starts from, and the seven quality metrics, from the same run.
The yearly return the shareholders require for the risk they carry; it is the rate that brings their future cash to today.
The tax the interest saves.
The interest the company paid: EBIT is the profit before tax plus the interest.
No interest is read: it needs debt and an EBIT above the profit before tax, the gap between them being the interest. Without it the cost of debt takes the 4% default.
Cost of Debt 4.00% (default): with no debt or no interest read, the 4% default after tax stands for what the lenders are paid a year.
The part of the capital the lenders put in, at market value.
Weighted average cost of capital: the yearly return the shareholders and the lenders together require, weighted by what each puts in; the rate that brings the firm's future cash to today.
Total Assets 233.60M USD − Total Liabilities 89.44M USD = Book Value Today 144.16M USD
Total Debt 92.94K USD − Cash and Short-Term Investments 53.36M USD = Net Debt Today -53.27M USD
The book value is what Profit starts from and what stands when a projection is not made; the book value plus the net debt is what FCFF starts from; the net debt comes off Greenwald's and FCFF's values before the shareholders.
Market Data
The provider's ratios and the analysts' consensus beside the argument; none of them enters a value.
Share price
10920.91 JPY
Enterprise value
36.01B JPY
the provider's own figure
EV / EBITDA
42.83×
Price / book
9.49×
the provider's book
Price / earnings
11.24×
Return on equity
5.7%
the provider's figure, not this page's
Profit margin
0.9%
Revenue growth
13.3%
Analyst target, mean
—
Analysts
—
opinions in the consensus
Financial Statements
The annual lines the screener holds, year by year, in USD at each period's rate; the figures this valuation read are in its calculation above.