Data is not available at this time.
Grace Technology, Inc. operates in the specialized niche of technical documentation and translation services, primarily serving IT-related manufacturers in Japan and overseas. The company’s core revenue model revolves around creating, translating, and managing product manuals, supplemented by consulting services for internal documentation. Its cloud-based e-manual platform enhances efficiency for clients by centralizing manual creation and management, positioning Grace Technology as a digital transformation enabler in the documentation space. The company also diversifies its offerings through hardware and software agency services, leveraging its technical expertise to cater to broader IT needs. Operating in the competitive Japanese market, Grace Technology distinguishes itself through deep industry knowledge and a hybrid approach combining traditional documentation services with modern cloud solutions. Its focus on IT manufacturers provides a stable client base, though reliance on a specific sector may limit diversification. The company’s long-standing presence since 2000 underscores its established reputation, though growth may hinge on expanding its cloud services and international clientele.
Grace Technology reported revenue of JPY 2.69 billion for FY 2021, with net income reaching JPY 1.08 billion, reflecting a robust net margin of approximately 40%. The company’s operating cash flow of JPY 1.29 billion indicates strong cash generation, supported by minimal capital expenditures. This efficiency underscores a lean operational model with high profitability in its core documentation and consulting services.
The company’s diluted EPS of JPY 37.27 highlights its earnings power, driven by high-margin technical documentation services. With no significant capital expenditures, Grace Technology demonstrates capital efficiency, reinvesting cash flows into maintaining its competitive edge. Its ability to convert revenue into net income at a high rate suggests scalable operations and effective cost management.
Grace Technology maintains a solid balance sheet, with cash and equivalents of JPY 4.19 billion offsetting total debt of JPY 2.39 billion. The healthy liquidity position provides flexibility for strategic initiatives or debt reduction. However, the debt level, while manageable, warrants monitoring given the company’s modest market capitalization and sector-specific risks.
The company’s growth appears steady, supported by recurring revenue from documentation services and cloud-based solutions. A dividend per share of JPY 25.125 reflects a shareholder-friendly policy, though the payout ratio should be evaluated against future earnings sustainability. Expansion of its e-manual platform could drive future growth, but reliance on the IT manufacturing sector may limit diversification opportunities.
Grace Technology’s valuation metrics are not fully disclosed, but its high profitability and cash flow generation suggest a premium to peers in niche documentation services. The beta of 1.68 indicates higher volatility, likely reflecting its small-cap status and sector concentration. Market expectations may hinge on its ability to scale cloud services and reduce debt further.
Grace Technology’s deep expertise in technical documentation and hybrid service model provide strategic advantages in a niche market. The shift toward cloud-based solutions aligns with broader digital transformation trends, offering growth potential. However, the company must navigate sector concentration risks and competitive pressures. A focus on international expansion and diversification could enhance long-term resilience.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
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 |