Data is not available at this time.
Cluster Technology Co., Ltd. operates in the specialized niche of resin composite materials, serving Japan's industrial and manufacturing sectors. The company's core products include Epohard, a versatile resin composite with inorganic fillers, and Epocluster, a functional variant tailored for advanced applications. Additionally, its Pulseinjector inkjet device highlights diversification into precision manufacturing tools. The firm further supports its revenue through plastic molding, die manufacturing, and material sales, positioning itself as an integrated solutions provider in the polymer processing value chain. Cluster Technology's market position is reinforced by its 1991 founding and Osaka headquarters, which provide regional expertise and long-standing industry relationships. While the company operates in a competitive segment dominated by larger chemical and materials firms, its focus on specialized resin composites and ancillary services allows it to carve out a defensible niche. The Japanese industrial sector's emphasis on high-performance materials and precision manufacturing aligns well with Cluster Technology's offerings, though global supply chain dynamics and raw material costs remain key variables influencing its operational stability.
Cluster Technology reported revenue of JPY 919 million for FY2024, with net income of JPY 57.4 million, reflecting modest but positive profitability. The diluted EPS of JPY 10.01 indicates stable earnings per share, while operating cash flow of JPY 118 million suggests adequate liquidity generation. Capital expenditures of JPY -98.7 million highlight reinvestment in production capabilities, though the ratio to operating cash flow warrants monitoring for sustainable growth.
The company's earnings power is demonstrated by its ability to maintain profitability in a specialized market, with net income representing approximately 6.2% of revenue. The absence of significant debt (JPY 13.4 million) relative to cash reserves (JPY 892 million) underscores efficient capital management, though the low beta of 0.389 may indicate limited sensitivity to broader market movements, reflecting its niche focus.
Cluster Technology's balance sheet appears robust, with cash and equivalents of JPY 892 million dwarfing its minimal total debt of JPY 13.4 million. This strong liquidity position, coupled with negligible leverage, provides financial flexibility. The company's market capitalization of JPY 1.65 billion aligns with its asset base, suggesting a balanced valuation without excessive reliance on debt financing.
Growth trends are modest, with the company maintaining a steady operational footprint in Japan's resin composites market. The dividend per share of JPY 4 indicates a commitment to shareholder returns, though the payout ratio remains conservative relative to earnings. Future growth may depend on expanding product applications or geographic reach, given the company's current regional concentration.
The market values Cluster Technology at JPY 1.65 billion, with a P/E ratio derived from diluted EPS suggesting investors price its earnings at a moderate multiple. The low beta implies expectations of stable but limited growth, consistent with its niche positioning. Valuation metrics should be contextualized against peers in the Japanese materials sector for fuller comparative analysis.
Cluster Technology's strategic advantages lie in its specialized product portfolio and integrated service model, which foster customer stickiness. However, its outlook is tempered by exposure to raw material costs and regional market concentration. Opportunities may arise from technological advancements in resin composites, while risks include competitive pressures and Japan's evolving industrial demand patterns.
Company filings, market data
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |