Data is not available at this time.
GMB Corporation is a specialized manufacturer of automotive components, operating in the global auto parts sector. The company’s product portfolio spans cooling systems, engine drive components, transmission parts, driveline assemblies, and steering and suspension systems, catering primarily to vehicle manufacturers and aftermarket demand. With a legacy dating back to 1943, GMB has established itself as a reliable supplier in Japan and internationally, leveraging precision engineering and long-standing industry relationships. The company’s market position is reinforced by its diversified product range, which addresses critical vehicle subsystems, though it faces competition from larger multinational suppliers and regional players. GMB’s revenue model relies on both OEM partnerships and aftermarket sales, balancing cyclical automotive demand with steady replacement part needs. Its focus on technological refinement, particularly in cooling and bearing systems, provides a niche advantage in efficiency-driven markets.
GMB reported revenue of ¥96.3 billion for FY2024, with net income of ¥409 million, reflecting thin margins in a competitive industry. Operating cash flow stood at ¥2.2 billion, though capital expenditures of ¥4.8 billion indicate significant reinvestment needs. The diluted EPS of ¥77.24 underscores modest earnings power relative to its market capitalization, suggesting operational efficiency challenges amid cost pressures.
The company’s earnings are constrained by its capital-intensive operations, as seen in negative free cash flow due to high capex. Its ROIC likely trails sector peers, given the modest net income against elevated debt levels. However, GMB’s focus on high-margin driveline and cooling components could improve returns if demand stabilizes post-supply chain disruptions.
GMB’s financial health is mixed, with ¥4.8 billion in cash against ¥30.2 billion in total debt, indicating leveraged positioning. The debt-to-equity ratio appears elevated, though liquidity is supported by operating cash flow. The balance sheet reflects typical auto supplier risks, including cyclical demand and working capital volatility.
Growth is tempered by industry cyclicality, though aftermarket sales may provide stability. The ¥40 per share dividend signals a commitment to shareholder returns, yielding ~2% at current prices. Future expansion hinges on electrification-related part demand and cost management.
At a market cap of ¥4.3 billion, GMB trades at a low earnings multiple, reflecting skepticism about margin improvement. The negative beta (-0.23) suggests atypical volatility patterns, possibly due to its niche focus.
GMB’s deep expertise in bearings and cooling systems offers differentiation, but reliance on traditional auto segments poses risks amid electrification. Strategic pivots toward EV-compatible components and regional diversification could mitigate downturns, though execution remains critical.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |