investorscraft@gmail.com

Intrinsic ValueTakara Bio Inc. (4974.T)

Previous Close¥812.00
Intrinsic Value
Upside potential
Previous Close
¥812.00

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

Takara Bio Inc. is a biotechnology firm specializing in research reagents, scientific instruments, and contract development and manufacturing (CDMO) services for life sciences. The company operates through two segments: Bioindustry, which focuses on research tools and genetic analysis, and Gene Therapy, dedicated to developing innovative treatments like oncolytic viruses and CAR-T therapies. Its CDMO services support regenerative medicine and genetic engineering, positioning Takara Bio as a critical partner for academic and corporate R&D. The company’s RetroNectin platform is widely used in gene therapy, enhancing its credibility in biopharmaceutical development. With a strong presence in Japan, the U.S., and China, Takara Bio leverages its expertise in viral vector manufacturing and genome editing to serve global markets. Its pipeline includes promising candidates like Canerpaturev for cancer treatment and siTCR gene therapy for synovial sarcoma, reinforcing its niche in oncology and rare diseases. The firm benefits from its affiliation with Takara Holdings, providing financial stability and collaborative R&D opportunities.

Revenue Profitability And Efficiency

Takara Bio reported revenue of JPY 43.5 billion for FY 2024, with net income of JPY 1.48 billion, reflecting a modest but stable profitability margin. Operating cash flow stood at JPY 1.71 billion, though significant capital expenditures (JPY -12.78 billion) indicate heavy investment in R&D and manufacturing capabilities. The company’s diluted EPS of JPY 12.29 suggests efficient earnings distribution relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, including high-margin CDMO services and proprietary gene therapies. Despite substantial R&D outlays, Takara Bio maintains a disciplined approach to capital allocation, as evidenced by its JPY 33.17 billion cash reserve and manageable total debt of JPY 968 million, ensuring liquidity for strategic initiatives.

Balance Sheet And Financial Health

Takara Bio’s balance sheet remains robust, with JPY 33.17 billion in cash and equivalents against minimal debt (JPY 968 million), reflecting a strong net cash position. This financial health supports ongoing investments in gene therapy development and CDMO expansion, while its low beta (0.408) indicates relative stability compared to the broader biotechnology sector.

Growth Trends And Dividend Policy

Growth is driven by advancements in gene therapy pipelines and CDMO demand, though revenue growth appears tempered by high R&D costs. The company pays a dividend of JPY 17 per share, signaling a commitment to shareholder returns despite its growth-focused strategy. Future expansion hinges on clinical trial successes and scaling manufacturing capabilities.

Valuation And Market Expectations

With a market cap of JPY 90.9 billion, Takara Bio trades at a premium reflective of its specialized biotech offerings and growth potential in gene therapy. Investors likely anticipate pipeline milestones and CDMO contract wins to justify current valuations, though sector volatility remains a consideration.

Strategic Advantages And Outlook

Takara Bio’s strengths lie in its proprietary technologies, global CDMO footprint, and strategic ties to Takara Holdings. The outlook depends on clinical progress for its gene therapies and ability to capitalize on biopharmaceutical outsourcing trends. Near-term challenges include R&D execution, but long-term opportunities in regenerative medicine and oncology are substantial.

Sources

Company filings, Bloomberg

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