investorscraft@gmail.com

Intrinsic ValueHuman Metabolome Technologies, Inc. (6090.T)

Previous Close¥678.00
Intrinsic Value
Upside potential
Previous Close
¥678.00

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

Human Metabolome Technologies, Inc. operates in the biotechnology sector, specializing in metabolomics technologies that support drug discovery, diagnostics, and food production. The company’s core revenue model is built on providing advanced metabolome analysis services, including global profiling, targeted assays, and lipidomics, catering to diverse applications such as cancer metabolism, infectious diseases, and microbiome research. Its collaboration with academic institutions like Keio University enhances its technological edge, positioning it as a niche player in Japan’s growing metabolomics market. The company’s biomarker development, such as Phosphorylethanolamine for major depressive disorder, underscores its innovation in precision medicine. While its market presence is concentrated domestically, its specialized offerings provide a competitive moat in a sector increasingly driven by personalized healthcare and data-driven diagnostics.

Revenue Profitability And Efficiency

In FY 2024, the company reported revenue of JPY 1.35 billion, with net income of JPY 243 million, reflecting a net margin of approximately 18%. Operating cash flow stood at JPY 237 million, while capital expenditures were modest at JPY 34 million, indicating efficient cash generation relative to reinvestment needs. The diluted EPS of JPY 41.14 suggests reasonable profitability for its market cap.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow covering capital expenditures by a factor of seven. Its cash-heavy balance sheet (JPY 1.79 billion in cash vs. JPY 226 million in total debt) further supports capital efficiency, allowing flexibility for R&D or strategic investments without significant leverage risks.

Balance Sheet And Financial Health

Human Metabolome maintains a robust financial position, with cash and equivalents exceeding total debt by nearly 8x. This low-leverage structure, combined with positive operating cash flow, underscores strong liquidity and minimal solvency concerns. The absence of significant debt obligations provides stability in a capital-intensive industry.

Growth Trends And Dividend Policy

The company’s growth is tied to metabolomics adoption in healthcare and research, though specific historical trends are unclear. It pays a dividend of JPY 15 per share, yielding ~1.1% at current market cap, suggesting a balanced approach between reinvestment and shareholder returns. Future growth may hinge on expanding its biomarker portfolio and international collaborations.

Valuation And Market Expectations

At a market cap of JPY 4.48 billion, the stock trades at ~3.3x revenue and ~18x net income, reflecting moderate valuation multiples for a specialized biotech firm. The negative beta (-0.114) implies low correlation with broader markets, possibly due to its niche focus.

Strategic Advantages And Outlook

The company’s strategic advantages lie in its proprietary metabolomics technologies and academic partnerships, which could drive long-term differentiation. However, its small scale and domestic focus may limit near-term upside. The outlook depends on broader adoption of metabolomics in precision medicine and its ability to monetize biomarkers effectively.

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