Loading…
Employees: 2,176
Size Nippon Sharyo,Ltd (7102.T) is a Japan Industrials company (Trucks/Construction/Farm Machinery) with a market value of $294M, the 1370th largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥3,210 on 6 Nov 2026.
Performance Over six months the shares fell 13.6%, against -20.9% for the median peer and +1.8% for the Japan market (cap-weighted) — 6th highest of 21 in its peer set.
Growth Revenue grew 4.1% over the last twelve months (peer median +10.7%); the operating margin is 12.8% (peer median 7.7%).
Valuation It trades at 0.7× enterprise value to sales against a peer median of 1.6× (3rd cheapest of 20).
Price implies For today's price to make sense, revenue must grow about -9% a year for seven years (Req g). Recent delivered growth is 0%, so the hurdle is -9 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 1.4 points above its cost of capital (6.5% WACC).
Next results Next results expected around 22 Jan 2027 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥101B | ¥100.0B | ¥96.3B | ¥88.1B | ¥98.0B |
| Revenue growth | — | +4% | +9% | -10% | — |
| Gross profit | ¥21.1B | ¥20.8B | ¥15.8B | ¥14.1B | ¥12.5B |
| EBITDA | ¥15.7B | ¥14.2B | ¥9.44B | ¥8.49B | ¥7.17B |
| Net income | ¥11.4B | ¥11.7B | ¥6.42B | ¥5.38B | ¥3.12B |
| Free cash flow | n/a | ¥4.46B | -¥1.38B | -¥4.51B | ¥5.42B |
| Capital expenditure | n/a | ¥3.54B | ¥2.83B | ¥2.03B | ¥1.73B |
| Total debt | ¥30.4B | ¥33.2B | ¥36.5B | ¥39.5B | ¥43.3B |
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 | 7102.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -9.1% | -11.7% | 7th highest of 21 |
| 6-month return | -13.6% | -20.9% | 6th highest of 21 |
| Distance from 52-week high | -27.5% | -37.6% | 5th highest of 21 |
| Revenue growth (TTM) | +4.1% | +10.7% | 9th lowest of 21 |
| Operating margin | 12.8% | 7.7% | 6th highest of 21 |
| EV / Sales | 0.7× | 1.6× | 3rd cheapest of 20 |
| Growth the price implies (Req g, 7 yrs) | -9.2% | 6.8% | 3rd least demanding of 9 |
| Growth delivered (Del g) | +0.1% | +3.8% | 4th lowest of 9 |
| Hurdle (Req g minus delivered) | -9.3 pp | +3.4 pp | 3rd least demanding of 9 |
| ROIC minus cost of capital | +1.4 pp | -0.9 pp | 7th highest of 20 |
| EV / EBITDA | 4.6× | 6.8× | 3rd cheapest of 14 |
| Net debt / EBITDA | 1.7× | 0.4× | 4th most indebted of 15 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | EV / Sales | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Nippon Sharyo,Ltd 7102.T | Japan | $294M | -14% | +4% | 13% | 0.7× | -9.2% | +0.1% |
| Penguin International BTM.SI | Singapore | $297M | +35% | -5% | 19% | 1.5× | n/a | n/a |
| Linzhou Heavy Machinery 002535.SZ | China | $297M | -30% | -33% | 7% | n/a | n/a | n/a |
| Giken 6289.T | Japan | $302M | +4% | +8% | 11% | 1.4× | 9.0% | +0.6% |
| Talgo TLGO.MC | Spain | $313M | -21% | +22% | 1% | 1.1× | n/a | n/a |
| Terasaki Electric 6637.T | Japan | $275M | -17% | +16% | 10% | 0.5× | n/a | n/a |
| Dagang 300103.SZ | China | $317M | -19% | -27% | -58% | 17.5× | n/a | n/a |
| Sejin Heavy Industries 075580.KS | South Korea | $270M | -67% | +1% | 21% | 1.6× | -10.4% | +7.1% |
| Twin Disc TWIN | United States | $332M | +19% | +12% | 5% | 0.9× | 5.7% | +11.8% |
| Zhejiang Xinchai 301032.SZ | China | $335M | -28% | +2% | 4% | 0.9× | 7.9% | -1.1% |
| Chengdu Dahongli Machinery 300865.SZ | China | $340M | -22% | +35% | 8% | 4.6× | 25.4% | -11.5% |
| Shandong Hongyu Precision Machinery 002890.SZ | China | $343M | -21% | -2% | 2% | 7.3× | n/a | n/a |
| Nanchang Mineral Systems 001360.SZ | China | $344M | -16% | +12% | 4% | 2.5× | n/a | n/a |
| Daihatsu Infinearth Mfg.co.,ltd 6023.T | Japan | $357M | -25% | +11% | 10% | 0.6× | n/a | n/a |
| Beijing Zhongkehaixun Digital S&T 300810.SZ | China | $359M | -38% | +35% | -8% | 7.7× | n/a | n/a |
| VST Tillers Tractors VSTTILLERS.NS | India | $359M | -24% | +17% | 11% | 2.7× | 27.3% | +10.2% |
| Tan Chong International 0693.HK | Hong Kong | $367M | -2% | -7% | 5% | 0.9× | -2.1% | -0.5% |
| Airman 6364.T | Japan | $368M | -1% | +2% | 14% | 1.0× | n/a | n/a |
| Lungteh Shipbuilding 6753.TW | Taiwan | $369M | -28% | +13% | 25% | 2.0× | n/a | n/a |
| Nam Cheong 1MZ.SI | Singapore | $232M | -48% | +11% | 33% | 1.6× | -15.4% | +9.1% |
| Weima Agricultural Machinery 301533.SZ | China | $383M | -15% | +20% | 7% | 2.1× | n/a | n/a |