investorscraft@gmail.com

Intrinsic ValueGrace Technology, Inc. (6541.T)

Previous Close¥18.00
Intrinsic Value
Upside potential
Previous Close
¥18.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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