investorscraft@gmail.com

Intrinsic ValueGloberide, Inc. (7990.T)

Previous Close¥2,197.00
Intrinsic Value
Upside potential
Previous Close
¥2,197.00

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

Globeride, Inc. operates in the leisure sector, specializing in the manufacturing and global distribution of sports and recreational equipment. The company’s diversified product portfolio includes fishing gear, golf and tennis equipment, and cycle sports accessories, catering to enthusiasts and professionals alike. With roots dating back to 1945, Globeride has established a strong presence in Japan and internationally, leveraging its expertise in high-quality, performance-driven products. The company’s revenue model is anchored in both direct sales and wholesale distribution, targeting a broad consumer base across multiple sports segments. Its market position is reinforced by brand recognition and a commitment to innovation, particularly in fishing equipment, where it holds a competitive edge. Globeride operates in a fragmented industry but maintains resilience through product diversification and a focus on niche markets. The company’s ability to adapt to regional preferences and seasonal demand fluctuations further strengthens its market adaptability.

Revenue Profitability And Efficiency

Globeride reported revenue of JPY 126.0 billion for FY 2024, with net income of JPY 5.6 billion, reflecting a net margin of approximately 4.4%. Operating cash flow stood at JPY 12.4 billion, indicating solid cash generation despite capital expenditures of JPY 5.5 billion. The company’s profitability metrics suggest moderate efficiency, with room for improvement in cost management and operational leverage.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 242.95 demonstrates its earnings capability, supported by a stable product demand cycle. Globeride’s capital efficiency is somewhat constrained by its debt load, with total debt at JPY 26.7 billion against cash reserves of JPY 12.9 billion. However, its ability to generate consistent operating cash flow underscores its capacity to service obligations and reinvest in growth initiatives.

Balance Sheet And Financial Health

Globeride’s balance sheet shows JPY 12.9 billion in cash and equivalents, offset by total debt of JPY 26.7 billion, resulting in a net debt position of JPY 13.8 billion. While the leverage ratio is manageable, the company’s financial health would benefit from further debt reduction or improved liquidity buffers to navigate cyclical demand swings inherent in the consumer cyclical sector.

Growth Trends And Dividend Policy

Globeride’s growth is tied to global sports participation trends, with fishing and golf equipment driving steady demand. The company’s dividend policy, offering JPY 80 per share, reflects a commitment to shareholder returns, though the payout ratio remains conservative. Future growth may hinge on expanding into emerging markets or introducing innovative product lines to capture new consumer segments.

Valuation And Market Expectations

With a market capitalization of JPY 44.5 billion and a beta of 1.079, Globeride is perceived as slightly more volatile than the broader market. Investors likely price in moderate growth expectations, balancing the company’s established market position against sector-wide competition and macroeconomic sensitivities affecting discretionary spending.

Strategic Advantages And Outlook

Globeride’s strategic advantages lie in its long-standing industry expertise and diversified product range, which mitigate risks associated with single-segment reliance. The outlook remains cautiously optimistic, contingent on the company’s ability to innovate and expand its global footprint while maintaining cost discipline. Near-term challenges include raw material inflation and currency fluctuations, which could pressure margins if not effectively managed.

Sources

Company filings, market data

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