investorscraft@gmail.com

Intrinsic ValueG-Factory Co.,Ltd. (3474.T)

Previous Close¥566.00
Intrinsic Value
Upside potential
Previous Close
¥566.00

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

G-Factory Co., Ltd. operates in Japan's real estate services sector, specializing in management support and direct operation of restaurants. The company provides tailored solutions for businesses expanding store-type services, leveraging its expertise in restaurant management to optimize operational efficiency. Its dual focus on consultancy and hands-on management positions it as a niche player in Japan's competitive food service industry, catering primarily to corporate clients seeking scalable and efficient store development. G-Factory's market position is reinforced by its deep understanding of local dining trends and regulatory frameworks, allowing it to offer strategic insights that align with client growth objectives. While the company faces competition from larger diversified service providers, its specialized focus on restaurant management differentiates its offerings. The firm's headquarters in Tokyo provides proximity to a dense urban market, though its growth potential may be tempered by Japan's broader economic challenges, including demographic shifts and fluctuating consumer spending.

Revenue Profitability And Efficiency

G-Factory reported revenue of ¥6.35 billion for the fiscal year ending December 2024, reflecting its active engagement in restaurant management services. However, the company recorded a net loss of ¥332.9 million, with diluted EPS at -¥51.11, indicating profitability challenges. Operating cash flow stood at ¥248.3 million, while capital expenditures totaled -¥178 million, suggesting moderate reinvestment in operations.

Earnings Power And Capital Efficiency

The company's negative net income and EPS highlight current earnings pressure, likely due to operational costs or market conditions. With operating cash flow remaining positive, G-Factory demonstrates some ability to generate liquidity, though its capital efficiency is constrained by the net loss. The absence of dividend payments aligns with its focus on stabilizing financial performance.

Balance Sheet And Financial Health

G-Factory maintains a solid liquidity position, with cash and equivalents of ¥1.45 billion against total debt of ¥937.7 million. This suggests a manageable leverage profile, though the net loss raises questions about sustained financial health. The balance sheet reflects a cautious approach to debt, with no immediate solvency risks evident.

Growth Trends And Dividend Policy

The company's growth trajectory appears challenged by its recent net loss, though its revenue base remains substantial. G-Factory has not issued dividends, prioritizing operational reinvestment. Future growth may depend on improving profitability and expanding its client base in Japan's competitive restaurant sector.

Valuation And Market Expectations

With a market capitalization of ¥3.65 billion and a beta of 0.159, G-Factory is viewed as a low-volatility stock, albeit with limited earnings momentum. Investors likely await clearer signs of turnaround potential, given the current negative profitability metrics.

Strategic Advantages And Outlook

G-Factory's specialized focus on restaurant management provides a competitive edge in Japan's service sector, but macroeconomic headwinds and operational inefficiencies pose risks. The company's outlook hinges on its ability to streamline costs and capitalize on its niche expertise, though near-term challenges may persist.

Sources

Company filings, market data

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