investorscraft@gmail.com

Intrinsic Value of gremz,Inc. (3150.T)

Previous Close¥2,502.00
Intrinsic Value
Upside potential
Previous Close
¥2,502.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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