investorscraft@gmail.com

Intrinsic ValueDNA Chip Research Inc. (2397.T)

Previous Close¥1,092.00
Intrinsic Value
Upside potential
Previous Close
¥1,092.00

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

DNA Chip Research Inc. operates in the specialized niche of DNA microarray technology and genomic diagnostics, primarily serving Japan's forensic and medical research sectors. The company's core revenue model hinges on contract research services, diagnostic support, and proprietary genetic analysis tools, such as the Tbone EX Kit for forensic applications and EGFR Liquid gene analysis software for non-small cell lung cancer diagnostics. Its focus on sequencing-based cancer gene panels positions it at the intersection of precision medicine and molecular diagnostics, a high-growth segment driven by advancements in personalized healthcare. While the company holds a niche presence in Japan's forensic and academic research markets, its commercial reach remains limited compared to global diagnostics giants. Its proprietary software and kits cater to specific clinical and research needs, but scalability challenges and reliance on domestic demand may constrain broader market penetration.

Revenue Profitability And Efficiency

In FY 2024, DNA Chip Research reported revenue of JPY 490 million, alongside a net loss of JPY 248 million, reflecting ongoing R&D investments and operational inefficiencies. The negative operating cash flow of JPY 140 million and minimal capital expenditures (JPY 16 million) suggest constrained liquidity and limited reinvestment capacity. The absence of debt indicates a conservative financial structure, but persistent losses raise concerns about sustainable profitability.

Earnings Power And Capital Efficiency

The company's diluted EPS of -JPY 39.07 underscores weak earnings power, likely due to high R&D costs and narrow revenue streams. With no debt and JPY 388 million in cash, it maintains capital efficiency in terms of leverage, but negative cash flows highlight challenges in converting research initiatives into monetizable products or services.

Balance Sheet And Financial Health

DNA Chip Research's balance sheet is debt-free, with JPY 388 million in cash and equivalents, providing a modest liquidity buffer. However, recurring operating losses and negative cash flows signal financial strain, potentially necessitating future capital raises if profitability does not improve. The lack of leverage mitigates solvency risks but does not address underlying operational weaknesses.

Growth Trends And Dividend Policy

The company's growth trajectory appears stagnant, with no dividend payments and limited revenue scale. Its focus on niche genomic tools offers potential in precision medicine, but commercialization hurdles and reliance on forensic and academic markets may slow expansion. Absence of dividends aligns with its loss-making status and reinvestment priorities.

Valuation And Market Expectations

With a market cap of JPY 7.4 billion and negative earnings, the stock trades on speculative potential rather than fundamentals. The low beta (0.45) suggests muted sensitivity to market swings, possibly reflecting its niche focus. Investors likely await breakthroughs in its cancer diagnostics or forensic products to justify valuation.

Strategic Advantages And Outlook

DNA Chip Research's expertise in DNA microarrays and targeted diagnostics provides a foothold in Japan's forensic and oncology markets. However, its outlook hinges on translating R&D into scalable commercial products, particularly in cancer sequencing. Partnerships or regulatory approvals could catalyze growth, but near-term challenges persist due to financial losses and limited market diversification.

Sources

Company filings, Bloomberg

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