investorscraft@gmail.com

Intrinsic ValueGantan Beauty Industry Co., Ltd. (5935.T)

Previous Close¥2,070.00
Intrinsic Value
Upside potential
Previous Close
¥2,070.00

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

Gantan Beauty Industry Co., Ltd. operates in the construction materials sector, specializing in metal roofing solutions for diverse applications, including public facilities, factories, and residential buildings. The company’s product portfolio includes horizontal and vertical metallic roofing, panel systems, and eco-friendly solutions like solar panels and green roofs. Its focus on durable, functional, and sustainable roofing positions it as a niche player in Japan’s construction materials market. Gantan Beauty leverages its long-standing expertise, established since 1965, to cater to both commercial and residential segments, differentiating itself through specialized product offerings. The company’s emphasis on ecological roofing aligns with growing demand for sustainable construction, though its market share remains modest compared to larger diversified competitors. Its headquarters in Fujisawa underscores its regional focus, with limited international presence, reinforcing its role as a domestic specialist in metal roofing systems.

Revenue Profitability And Efficiency

Gantan Beauty reported revenue of JPY 14.25 billion for FY 2024, with net income of JPY 384 million, reflecting a narrow but positive margin. Operating cash flow was negative at JPY -126.8 million, likely due to working capital pressures, while capital expenditures totaled JPY -513.4 million, indicating ongoing investments in production capabilities. The diluted EPS of JPY 101.32 suggests modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by its niche market focus and operational scale, with diluted EPS of JPY 101.32 reflecting limited profitability. Negative operating cash flow raises questions about short-term liquidity management, though its JPY 968 million cash reserve provides a buffer. Capital expenditures suggest reinvestment in core operations, but efficiency metrics remain subdued compared to broader industry benchmarks.

Balance Sheet And Financial Health

Gantan Beauty maintains a conservative balance sheet with JPY 968 million in cash and equivalents, offset by JPY 1.73 billion in total debt. The debt level appears manageable given its equity base, but the negative operating cash flow warrants monitoring. The company’s financial health is stable but not robust, with limited leverage flexibility in the near term.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue and net income reflecting steady but unspectacular performance. The dividend payout appears inconsistent with the reported data (dividend per share field seems misstated), suggesting potential discrepancies in disclosed figures. Without clear growth catalysts, the company’s trajectory hinges on sustaining its niche positioning and cost discipline.

Valuation And Market Expectations

With a market cap of JPY 7.83 billion and a beta of 0.423, Gantan Beauty is viewed as a low-volatility, small-cap player. Its valuation reflects modest growth expectations, trading at a P/E multiple derived from its diluted EPS. Investors likely price in limited upside given its regional focus and competitive pressures in the construction materials sector.

Strategic Advantages And Outlook

Gantan Beauty’s strengths lie in its specialized product range and longstanding domestic reputation. However, its outlook is tempered by operational inefficiencies and a lack of geographic diversification. Success depends on leveraging eco-friendly roofing trends and improving cash flow generation. Strategic initiatives to expand product lines or partnerships could enhance its market position, but execution risks remain.

Sources

Company description, financial data from disclosed ticker information, and implied metrics derived from provided fields.

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