investorscraft@gmail.com

Intrinsic ValueCluster Technology Co.,Ltd. (4240.T)

Previous Close¥374.00
Intrinsic Value
Upside potential
Previous Close
¥374.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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