investorscraft@gmail.com

Intrinsic ValueGMB Corporation (7214.T)

Previous Close¥919.00
Intrinsic Value
Upside potential
Previous Close
¥919.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

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