investorscraft@gmail.com

Intrinsic ValueTrans Genic Inc. (2342.T)

Previous Close¥311.00
Intrinsic Value
Upside potential
Previous Close
¥311.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Trans Genic Inc. operates in the biotechnology sector, specializing in genetically modified animals and antibodies, with a dual focus on drug discovery support and investment activities. The company provides critical services such as glycan synthesis, non-clinical pharmaceutical studies, and bioequivalence testing, catering to pharmaceuticals, food, and cosmetics industries. Its revenue model combines contract research services, licensing of proprietary genetically modified models, and sales of research reagents. Positioned as a niche player in Japan’s biotech landscape, Trans Genic leverages its expertise in genetically engineered mice and antibody development to serve academic, pharmaceutical, and industrial clients. The company’s market position is reinforced by its integrated offerings, from preclinical testing to M&A advisory, though it faces competition from larger global biotech firms. Its focus on specialized, high-margin services allows it to maintain relevance despite modest scale.

Revenue Profitability And Efficiency

Trans Genic reported revenue of JPY 13.08 billion for FY 2024, with net income of JPY 4.1 million, reflecting thin profitability. Diluted EPS stood at JPY 0.24, indicating minimal earnings per share. Operating cash flow was negative at JPY -392.5 million, partly due to capital expenditures of JPY -265.7 million, suggesting reinvestment needs outweigh operational cash generation.

Earnings Power And Capital Efficiency

The company’s modest net income and negative operating cash flow highlight challenges in converting revenue into sustainable earnings. Capital efficiency appears constrained, as evidenced by the disparity between revenue and cash flow. The reliance on contract services and licensing may limit scalability without significant R&D or operational upgrades.

Balance Sheet And Financial Health

Trans Genic holds JPY 2.48 billion in cash and equivalents against JPY 2.26 billion in total debt, indicating a manageable leverage position. However, negative operating cash flow raises liquidity concerns, particularly if debt servicing or capex demands persist. The balance sheet suggests a need for improved cash flow management to sustain financial stability.

Growth Trends And Dividend Policy

Growth trends remain muted, with minimal net income and cash flow challenges. The company pays a dividend of JPY 6 per share, signaling a commitment to shareholder returns despite profitability constraints. Future growth likely depends on expanding high-margin services or strategic partnerships in Japan’s biotech sector.

Valuation And Market Expectations

With a market cap of JPY 2.63 billion and a beta of 0.57, Trans Genic is viewed as a low-volatility, small-cap biotech play. The modest valuation reflects limited earnings power and growth prospects, though niche expertise in genetically modified models could attract strategic interest.

Strategic Advantages And Outlook

Trans Genic’s specialized capabilities in genetically modified animals and preclinical services provide a competitive edge in Japan’s biotech market. However, operational inefficiencies and cash flow challenges necessitate strategic adjustments. The outlook hinges on leveraging its niche expertise for higher-margin collaborations or licensing deals, though execution risks persist.

Sources

Company filings, Tokyo Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount