Nippon Antenna Co Ltd (6930:TYO)

teaser_product11Recent Share Price: ¥788

Est Market Cap: ¥9.6 billion ($90 million)

Accounting: Japanese Accounting Standards

Fiscal Year: March 31

Nippon Antenna Co., Ltd. is principally engaged in the manufacturing and sale of transmission and reception products. The Company operates in two business segments.

  • The Transmission and Reception Products Manufacturing segment (77% Revenue)
    • engaged in the development, manufacturing, and sale of antennas and video communication electronics.
  • The Construction segment (23% Revenue)
    • engaged in the undertaking of various construction works including community antenna television (CATV) works, radio disturbance prevention works and satellite broadcast reception works.

The company was founded in 1953 and is headquartered in Tokyo, Japan.

Insider Ownership

Shareholders Number of Shares Held (Co.) Ratio (%)
Saya Takizawa 2,773,400 19.39
Co., Ltd. Resona Bank 610,300 4.27
Yutaka Takizawa (President) 494,000 3.45
Koichi Takizawa (Senior Manager) 396,000 2.77
Yokoyama SoSaburo 365,000 2.55
Mizuho Bank, Ltd. 339,264 2.37
Dai-ichi Life Insurance Company, Limited 337,000 2.36
Showa Leasing Co., Ltd. 336,000 2.35
Yuko Takizawa 327,900 2.29
THE BANK OF NEW YORK, NON-TREATY JASDEC ACCOUNT 320,200 2.24

Other

  • Has both a defined contribution and defined benefit pension plan.  Unfunded pension liabilities are estimated at ¥956 million ($9 million).
  • Lease obligations are at ¥38 million
  • No stock options
  • No related party transactions
In Millions 3/31/15 3/31/16 3/31/17 12/31/17
Cash and Short-term Investments  ¥11,531  ¥13,251  ¥13,049  ¥11,492
(0.85 * Accounts Receivable)  ¥4,463  ¥3,936  ¥3,563  ¥2,999
(0.60 * Inventory)  ¥1,365  ¥1,270  ¥1,166  ¥1,144
(0.25 * Other Current)  ¥128  ¥198  ¥122  ¥3,768
Total Liabilities  ¥3,838  ¥4,856  ¥4,726  ¥3,768
Preferred Stock  ¥-  ¥-  ¥-  ¥-
NNWC  ¥13,648  ¥13,798  ¥13,174  ¥11,866
NCAV  ¥15,728  ¥15,934  ¥14,946  ¥14,572
NCAV + LT Investments  ¥16,607  ¥16,827  ¥16,063  ¥15,717
TBV  ¥21,862  ¥21,386  ¥19,893  ¥19,485
Enterprise Value  ¥(1,361)  ¥(4,516)  ¥(2,681)  ¥(384)
Retained Earnings  ¥11,775  ¥11,622  ¥9,882  ¥9,466
Dividends Paid  ¥(334)  ¥(271)  ¥(263)  ¥-
Sale or Purchase of Stock  ¥-  ¥(199)  ¥(56)  ¥-
Shares Outstanding  12,927,072  12,783,626  12,519,316  12,507,487
P / NNWC 63% 54% 69% 78%
P / NCAV 55% 47% 61% 68%
P / NCAV + LT Investments 52% 45% 57% 63%
P / TBV 39% 35% 46% 51%
NCAV Burn Rate -5.9% 1.3% -6.2% -2.5%
Debt / Equity 0.2% 0.2% 0.1% 0.3%
F-Score 6 6 3
FS-Score 5 7 3
Z-Score  3.4  3.0  3.0
Beneish M-Score  (4.1)
EV / EBITDA  (1.98)  (8.27)  N/A
EV / Operating Income (5yr)  (0.28)  (1.84)  (2.82)
EV / Operating Income (10yr)  (0.37)
EV / FCF (3yr)  3.05  (4.79)  (3.81)
EV / FCF (5yr)  (1.11)  (3.88)  (2.26)
EV / FCF (10yr)  (0.29)
EBITDA (FY)  ¥689  ¥546  ¥(575)
Operating Income (5yr)  ¥4,783  ¥2,460  ¥951
Operating Income (10yr)  ¥7,225
FCF (3yr)  ¥(447)  ¥943  ¥704
FCF (5yr)  ¥1,225  ¥1,163  ¥1,187
FCF (10yr)  ¥9,257

Untitled

Disclosure: We own shares in Nippon Antenna Co Ltd (6930:TYO)

Advertisements

Leave a Reply

Fill in your details below or click an icon to log in:

WordPress.com Logo

You are commenting using your WordPress.com account. Log Out /  Change )

Google+ photo

You are commenting using your Google+ account. Log Out /  Change )

Twitter picture

You are commenting using your Twitter account. Log Out /  Change )

Facebook photo

You are commenting using your Facebook account. Log Out /  Change )

Connecting to %s