investorscraft@gmail.com

Intrinsic ValueGLOME Holdings,Inc. (8938.T)

Previous Close¥371.00
Intrinsic Value
Upside potential
Previous Close
¥371.00

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

GLOME Holdings, Inc. operates at the intersection of Japan's healthcare and real estate sectors, leveraging a diversified portfolio that includes medical institutions, elderly care facilities, and commercial property leasing. The company generates revenue through a mix of service fees, operational guidance, and leasing income, positioning itself as an integrated provider in Japan's aging society. Its healthcare segment benefits from demographic tailwinds, while its real estate services offer stable cash flows through long-term leases and facility management. GLOME's niche lies in combining medical expertise with real estate assets, though competition from specialized healthcare operators and property firms remains intense. The company's rebranding in 2019 reflects its strategic pivot toward integrated health and welfare solutions, though execution risks persist given its recent net losses.

Revenue Profitability And Efficiency

GLOME reported JPY 1.24 billion in revenue for FY2024 but recorded a net loss of JPY 198 million, reflecting operational challenges in its healthcare segment. Negative operating cash flow of JPY 187 million and modest capital expenditures of JPY 28 million suggest constrained reinvestment capacity. The diluted EPS of -21.88 JPY underscores profitability pressures, likely tied to Japan's regulated healthcare environment and real estate market dynamics.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flows indicate limited near-term earnings power, though its JPY 2.77 billion cash reserve provides liquidity. Debt stands at a manageable JPY 743 million (12% of market cap), but capital efficiency metrics are weak given the absence of positive ROIC. The gold loan business and real estate leasing may offer higher-margin opportunities if scaled effectively.

Balance Sheet And Financial Health

GLOME maintains a robust liquidity position with cash representing 45% of its market capitalization. The debt-to-equity ratio appears conservative, supported by JPY 2.77 billion in cash against JPY 743 million total debt. However, recurring operating losses could erode this buffer if sustained. The balance sheet strength is currently a key mitigant against operational underperformance.

Growth Trends And Dividend Policy

Despite negative earnings, GLOME paid a JPY 2 per share dividend, signaling commitment to shareholder returns. Growth prospects hinge on Japan's aging population driving healthcare demand, but the company must improve cost structures to capitalize on sector tailwinds. The real estate segment's stability could support gradual recovery if medical operations achieve breakeven.

Valuation And Market Expectations

At a JPY 6.18 billion market cap, GLOME trades at ~5x revenue, reflecting skepticism about earnings recovery. The 1.524 beta indicates higher volatility versus the Japanese market, likely due to its mixed healthcare-real estate exposure. Investors appear to discount near-term challenges while awaiting operational turnaround.

Strategic Advantages And Outlook

GLOME's dual-sector presence provides diversification, but integration synergies remain unproven. Strategic advantages include localized healthcare expertise and real estate assets in Japan, though margin improvement is critical. The outlook remains cautious pending evidence of cost control and revenue growth in core segments, particularly medical services.

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