investorscraft@gmail.com

Intrinsic ValueEuglena Co., Ltd. (2931.T)

Previous Close¥415.00
Intrinsic Value
Upside potential
Previous Close
¥415.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Euglena Co., Ltd. operates at the intersection of biotechnology and consumer goods, specializing in microalgae-based products. The company’s Healthcare Business segment focuses on health foods, beverages, and cosmetics derived from euglena, distributed through retail channels like convenience stores and drugstores. Its Energy/Environment Business segment develops sustainable solutions, including biofuels and environmental technologies, positioning Euglena as a pioneer in algae-based innovation. The company’s dual-segment approach leverages Japan’s growing demand for functional foods and clean energy, though it faces competition from established players in both sectors. Euglena’s research-driven model differentiates it, but commercialization challenges persist, particularly in scaling biofuel technologies profitably.

Revenue Profitability And Efficiency

In FY2022, Euglena reported revenue of ¥44.4 billion but recorded a net loss of ¥2.7 billion, reflecting ongoing R&D and commercialization costs. Operating cash flow was positive at ¥924 million, though capital expenditures of ¥496 million indicate continued investment in growth. The diluted EPS of -¥23.89 underscores profitability challenges, likely tied to segment-specific inefficiencies and market penetration hurdles.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight strained earnings power, driven by high operational costs and nascent revenue streams. While the Healthcare segment likely contributes most revenue, the Energy/Environment segment’s long-term potential remains unproven. Capital efficiency is pressured by debt-funded R&D, with total debt of ¥22.2 billion outweighing cash reserves of ¥9.95 billion.

Balance Sheet And Financial Health

Euglena’s balance sheet shows moderate liquidity, with cash and equivalents covering 45% of total debt. However, the debt-to-equity ratio appears elevated, signaling financial leverage risks. The absence of dividends aligns with reinvestment priorities, but sustained losses could strain solvency if revenue growth lags.

Growth Trends And Dividend Policy

Revenue growth is contingent on scaling microalgae-based products and biofuel adoption, both nascent markets. The company has not issued dividends, prioritizing R&D and market expansion. Future trends hinge on regulatory support for biofuels and consumer uptake of functional foods, though profitability may remain elusive in the near term.

Valuation And Market Expectations

With a market cap of ¥60.7 billion and a negative beta (-0.034), Euglena is priced for speculative growth, likely reflecting its niche positioning in algae biotechnology. Investors appear to discount near-term losses for potential disruption in sustainable consumer goods and energy, though execution risks persist.

Strategic Advantages And Outlook

Euglena’s proprietary microalgae technology and dual-sector focus offer strategic differentiation, but commercialization and scalability are critical hurdles. The outlook depends on aligning R&D outcomes with market demand, particularly in biofuels. Success in either segment could drive re-rating, but current financials suggest a high-risk, high-reward profile.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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