Employees: 2,547
Size Nippon Thompson (6480.T) is a Japan Industrials company (Metal Fabrication) with a market value of $553M, the 1010th largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥1,229 on 6 Nov 2026.
Performance Over six months the shares gained 11.5%, against -20.7% for the median peer and +1.8% for the Japan market (cap-weighted) — 6th highest of 20 in its peer set.
Growth Revenue grew 20.6% over the last twelve months (peer median +9.5%); the operating margin is 9.1% (peer median 6.7%).
Valuation It trades at 8.7× forward earnings against a peer median of 24.3× (2nd cheapest of 16).
Price implies For today's price to make sense, revenue must grow about 15% a year for seven years (Req g). Recent delivered growth is +7%, so the hurdle is +7 pp: the price needs faster growth than the company has been delivering — of companies that just grew 25–50% a year, 93.8% slowed down over the next four years.
Capital Return on invested capital runs 7.7 points below its cost of capital (12.5% WACC).
Next results Next results expected around 11 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥67.9B | ¥63.0B | ¥54.4B | ¥55.0B | ¥68.3B |
| Revenue growth | — | +16% | -1% | -19% | — |
| Gross profit | ¥22.6B | ¥20.2B | ¥16.7B | ¥18.0B | ¥24.5B |
| EBITDA | ¥9.44B | ¥7.32B | ¥4.42B | ¥6.49B | ¥12.9B |
| Net income | ¥5.80B | ¥4.07B | ¥559M | ¥2.67B | ¥7.47B |
| Free cash flow | n/a | ¥6.22B | ¥3.27B | -¥6.79B | ¥4.21B |
| Capital expenditure | n/a | ¥3.49B | ¥3.63B | ¥5.01B | ¥2.33B |
| Total debt | ¥25.4B | ¥30.5B | ¥34.9B | ¥32.7B | ¥22.1B |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 6480.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -36.8% | -9.9% | lowest of 21 |
| 6-month return | +11.5% | -20.7% | 6th highest of 20 |
| Distance from 52-week high | -52.4% | -38.5% | 6th lowest of 21 |
| Revenue growth (TTM) | +20.6% | +9.5% | 5th highest of 21 |
| Operating margin | 9.1% | 6.7% | 8th highest of 21 |
| Forward P/E | 8.7× | 24.3× | 2nd cheapest of 16 |
| Growth the price implies (Req g, 7 yrs) | 14.5% | 8.6% | 5th most demanding of 12 |
| Growth delivered (Del g) | +7.3% | +9.3% | 6th lowest of 12 |
| Hurdle (Req g minus delivered) | +7.2 pp | -1.9 pp | 4th most demanding of 12 |
| ROIC minus cost of capital | -7.7 pp | -0.2 pp | 3rd lowest of 21 |
| EV / EBITDA | 9.5× | 11.7× | 4th cheapest of 10 |
| Net debt / EBITDA | 0.2× | 0.8× | 6th least indebted of 11 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Nippon Thompson 6480.T | Japan | $553M | +12% | +21% | 9% | 8.7× | 14.5% | +7.3% |
| HangZhou Radical Energy Saving Technology 300652.SZ | China | $554M | -30% | -13% | 10% | n/a | n/a | n/a |
| Rolex Rings ROLEXRINGS.NS | India | $558M | +36% | +2% | 17% | 24.3× | 27.0% | +13.2% |
| Jiangsu Tongli Tianqi Technology 605286.SS | China | $559M | -46% | -23% | -14% | 7.9× | n/a | n/a |
| Shenzhen Pacific Union Precision Manufacturing 688210.SS | China | $565M | -48% | -16% | -14% | 38.9× | n/a | n/a |
| ALCONIX 3036.T | Japan | $566M | +19% | +18% | 6% | 13.6× | n/a | n/a |
| Shanghai Yongmaotai Automotive Technology 605208.SS | China | $537M | -26% | +13% | 1% | n/a | n/a | n/a |
| SF Oilless Bearing 300817.SZ | China | $524M | -21% | +25% | 8% | n/a | n/a | n/a |
| Zhejiang Meili High Technology 300611.SZ | China | $586M | -25% | +80% | 8% | 10.9× | n/a | n/a |
| Hwaway Technology 001380.SZ | China | $586M | -24% | +7% | 11% | 15.6× | 1.3% | +30.4% |
| Jiangxi Yuean Advanced Materials 688786.SS | China | $587M | -13% | +12% | 21% | 30.1× | 24.8% | +11.2% |
| Hunan Huamin 300345.SZ | China | $521M | -8% | -17% | -25% | 147.5× | n/a | n/a |
| Suzhou Xianglou New Material 301160.SZ | China | $519M | -22% | +2% | 13% | 26.9× | 14.3% | +16.2% |
| Insteel Industries IIIN | United States | $518M | -1% | +14% | 5% | 13.7× | 1.4% | +4.6% |
| Elmet ELMT | United States | $598M | +28% | +6% | 6% | 40.9× | 21.9% | +5.9% |
| G-SHANK Enterprise 2476.TW | Taiwan | $599M | -22% | +24% | 19% | n/a | -0.1% | +9.3% |
| Guangdong Enpack Packaging 002846.SZ | China | $609M | -37% | +20% | 3% | 53.7× | 18.4% | +11.4% |
| CMR Green Technologies CMRGREEN.NS | India | $502M | n/a | +29% | 4% | n/a | n/a | n/a |
| San Shing Fastech 5007.TW | Taiwan | $500M | -3% | -4% | 18% | 15.4× | -5.1% | +4.1% |
| AKVA AKVA.OL | Norway | $618M | +18% | +14% | 7% | 28.0× | 3.7% | +6.7% |
| Park-Ohio PKOH | United States | $629M | +41% | +3% | 5% | 11.8× | 8.6% | +4.3% |