Previous Close | ¥2,502.00 |
Intrinsic Value | ¥17,580.38 |
Upside potential | +603% |
Data is not available at this time.
gremz,Inc. operates in Japan's energy sector, focusing on cost-efficient and sustainable solutions. The company's core revenue streams include energy cost solutions, smart house technologies, and electricity retailing. It specializes in selling electronic circuit breakers, LED lighting, and energy-efficient appliances, alongside offering photovoltaic systems and storage batteries. By integrating renewable energy generation and retail electricity services, gremz positions itself as a key player in Japan's transition toward decentralized and green energy solutions. The company serves both low and high-voltage electricity customers, leveraging its expertise in energy efficiency and smart home integration to differentiate itself in a competitive market. Its diversified product portfolio and focus on sustainability align with Japan's broader energy policy goals, reinforcing its market relevance. With a strong foothold in the solar and energy retail segments, gremz is well-positioned to capitalize on growing demand for renewable energy and smart home technologies in Japan.
In FY 2024, gremz reported revenue of ¥29.9 billion, with net income reaching ¥3.54 billion, reflecting a healthy profit margin. The company's operating cash flow stood at ¥4.09 billion, supported by efficient operations and controlled capital expenditures of ¥145 million. These metrics indicate robust profitability and effective cost management, essential for sustaining growth in Japan's competitive energy market.
gremz demonstrates strong earnings power, with diluted EPS of ¥153.32, underscoring its ability to generate shareholder value. The company's capital efficiency is evident in its disciplined investment approach, with modest capital expenditures relative to operating cash flow. This balance allows gremz to reinvest in growth while maintaining financial flexibility.
The company maintains a solid balance sheet, with ¥10.47 billion in cash and equivalents against ¥3.76 billion in total debt. This liquidity position provides a cushion for operational needs and strategic initiatives. The low debt-to-equity ratio suggests prudent financial management, reducing leverage-related risks.
gremz has shown consistent growth, supported by Japan's renewable energy push. The company's dividend per share of ¥79 reflects a commitment to returning value to shareholders. Future growth may hinge on expanding its smart house and energy retail segments, aligning with broader market trends toward sustainability.
With a market cap of ¥53.25 billion and a beta of 0.898, gremz is viewed as a relatively stable investment within the energy sector. The company's valuation reflects investor confidence in its ability to capitalize on Japan's energy transition, though competition and regulatory changes remain key considerations.
gremz benefits from its integrated energy solutions and focus on renewable technologies. The company's strategic positioning in smart homes and electricity retailing provides a competitive edge. Looking ahead, continued innovation and market expansion will be critical to sustaining growth amid evolving energy policies and consumer preferences.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |