investorscraft@gmail.com

Intrinsic ValueGL Sciences Inc. (7705.T)

Previous Close¥2,759.00
Intrinsic Value
Upside potential
Previous Close
¥2,759.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

GL Sciences Inc. operates in the analytical instrumentation and chromatography equipment sector, specializing in gas and liquid chromatography systems, sample preparation products, and semiconductor-related quartz tools. The company serves diverse industries, including environmental testing, food and beverage, life sciences, and petrochemicals, leveraging its technical expertise to provide high-precision analytical solutions. Its product portfolio spans solid-phase extraction columns, LC/MS and GC/MS columns, and automated recognition systems, catering to both research and industrial applications. GL Sciences maintains a strong position in Japan while expanding internationally, supported by its reputation for reliability and innovation in analytical technology. The company’s focus on R&D and technical support services enhances its competitive edge in niche markets where precision and durability are critical. Its diversified client base across multiple industries mitigates sector-specific risks, reinforcing its resilience in fluctuating economic conditions.

Revenue Profitability And Efficiency

GL Sciences reported revenue of JPY 37.1 billion for FY 2024, with net income of JPY 3.4 billion, reflecting a net margin of approximately 9.2%. Operating cash flow stood at JPY 3.5 billion, while capital expenditures totaled JPY 1.6 billion, indicating disciplined investment in maintaining and expanding its technological capabilities. The company’s profitability metrics suggest efficient cost management and stable demand for its high-value analytical products.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 334.38 underscores its earnings power, supported by a balanced mix of equipment sales and recurring revenue from consumables and services. With an operating cash flow covering capital expenditures, GL Sciences demonstrates prudent capital allocation, reinvesting in innovation while maintaining financial flexibility. Its moderate leverage and focus on high-margin products enhance return on invested capital.

Balance Sheet And Financial Health

GL Sciences holds JPY 6.9 billion in cash and equivalents against total debt of JPY 6.9 billion, indicating a balanced liquidity position. The company’s debt levels appear manageable relative to its cash flow generation, with no immediate solvency concerns. Its conservative financial structure aligns with its steady, technology-driven growth strategy.

Growth Trends And Dividend Policy

The company has maintained a consistent dividend policy, with a dividend per share of JPY 140, reflecting a commitment to shareholder returns. Growth is likely driven by demand for advanced analytical solutions in regulated industries, though international expansion and semiconductor-related products could provide additional upside. The balance between reinvestment and dividends suggests a focus on sustainable long-term growth.

Valuation And Market Expectations

With a market capitalization of JPY 28.3 billion and a beta of 0.837, GL Sciences is perceived as a stable, low-volatility investment in the technology hardware sector. The valuation reflects its niche market position and steady profitability, with investors likely pricing in moderate growth expectations given its specialized industry focus.

Strategic Advantages And Outlook

GL Sciences benefits from its technical expertise, diversified industry exposure, and strong reputation in chromatography and analytical instrumentation. The outlook remains positive, supported by ongoing demand for precision analytical tools in quality control and research. Strategic investments in R&D and potential international market penetration could further solidify its market position.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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