GDEP Advance (TSE:5885) Net-Net Working Capital: 円123.27 (As of May. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:5885 GDEP Advance Inc TSE:5885
90 GF Score
Price 円3,440.00
GF Value 円3,635.89
Valuation Fairly Valued
! 8 Warning Signs
View Full Analysis

What is GDEP Advance Net-Net Working Capital?

GDEP Advance TSE:5885 -1.15% 90 Net-Net Working Capital is 円123.27 as of May. 2026. GuruFocus rates TSE:5885 with a GF Score™ of 90/100 and a GF Value™ of 円3,635.89 (Fairly Valued). The stock has 8 warning signs investors should review. Among 1,156 Hardware companies, GDEP Advance ranks worse than 78.55% on this metric.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full. In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. This is a conservative way of estimating the company's value.

GDEP Advance's Net-Net Working Capital for the quarter that ended in May. 2026 was 円123.27.

The industry rank for GDEP Advance's Net-Net Working Capital or its related term are showing as below:

TSE:5885's Price-to-Net-Net-Working-Capital is ranked worse than
78.55% of 1156 companies
in the Hardware industry
Industry Median: 9.01 vs TSE:5885: 27.91

GDEP Advance  (TSE:5885) Net-Net Working Capital Explanation

One research study, covering the years 1970 through 1983 showed that portfolios picked at the beginning of each year, and held for one year, returned 29.4 percent, on average, over the 13-year period, compared to 11.5 percent for the S&P 500 Index. Other studies of Graham's strategy produced similar results.

Benjamin Graham looked for companies whose market values were less than two-thirds of their net-net value. They are collected under our Net-Net screener.


GDEP Advance Net-Net Working Capital Related Terms


GDEP Advance Net-Net Working Capital Historical Data

* Premium members only.

The historical data trend for GDEP Advance's Net-Net Working Capital can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

GDEP Advance Net-Net Working Capital Chart

GDEP Advance Annual Data
Trend May21 May22 May23 May24 May25 May26
Net-Net Working Capital
Get a 7-Day Free Trial 150.35 205.24 328.53 392.77 123.27

GDEP Advance Quarterly Data
May21 May22 Feb23 May23 Aug23 Nov23 Feb24 May24 Nov24 May25 Aug25 Nov25 Feb26 May26
Net-Net Working Capital Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 392.77 333.80 408.58 348.40 123.27

TSE:5885 vs DELL, ANET, SNDK: Net-Net Working Capital Comparison

For the Computer Hardware subindustry, GDEP Advance's Price-to-Net-Net-Working-Capital, along with its competitors' market caps and Price-to-Net-Net-Working-Capital data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


GDEP Advance Price-to-Net-Net-Working-Capital vs Hardware Industry

For the Hardware industry and Technology sector, GDEP Advance's Price-to-Net-Net-Working-Capital distribution charts can be found below:

* The bar in red indicates where GDEP Advance's Price-to-Net-Net-Working-Capital falls into.


TSE:5885
90GF Score
GDEP Advance Inc TSE:5885
Net-Net Working Capital is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

GDEP Advance Net-Net Working Capital Calculation

GDEP Advance's Net-Net Working Capital (NNWC) per share for the fiscal year that ended in May. 2026 is calculated as

Net-Net Working Capital(A: May. 2026 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(1771.944+0.75 * 201.467+0.5 * 2025.177-2257.885
-0-0)/5.498
=123.27

GDEP Advance's Net-Net Working Capital (NNWC) per share for the quarter that ended in May. 2026 is calculated as

Net-Net Working Capital(Q: May. 2026 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(1771.944+0.75 * 201.467+0.5 * 2025.177-2257.885
-0-0)/5.498
=123.27

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full.

In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. In "Security Analysis", preferred stock is dubbed "an imperfect creditorship position" that is best placed on the balance sheet alongside funded debt.

This is a conservative way of estimating the company's value.

What does a Net-Net Working Capital of 円123.27 mean?
GDEP Advance (TSE:5885) has a Net-Net Working Capital of 円123.27 as of May. 2026. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on GDEP Advance According to the industry distribution chart, GDEP Advance ranks #908 out of 1156 companies in the Hardware industry, placing it in the top 78.5%.
Is GDEP Advance's Net-Net Working Capital too high?
GDEP Advance's current Net-Net Working Capital is 円123.27. Based on the distribution chart, GDEP Advance ranks #908 out of 1156 companies in the Hardware industry, which is in the bottom quartile relative to peers. Overall, GDEP Advance has a GF Score™ of 90/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does GDEP Advance's Net-Net Working Capital compare to DELL and ANET?
According to the Hardware industry distribution chart, GDEP Advance ranks #908 out of 1156 companies for Net-Net Working Capital. This places GDEP Advance in the lower half of its industry. The industry median Net-Net Working Capital is 9.01. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Net-Net Working Capital for a Hardware company?
The median Net-Net Working Capital among Hardware companies is 9.01, based on 1,156 companies in the industry. Companies in the top quartile (top 25%) have a Net-Net Working Capital significantly above this median, while those in the bottom quartile fall well below. However, Net-Net Working Capital should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Net-Net Working Capital mean?
A high Net-Net Working Capital can signal that a stock is expensive relative to its fundamentals. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on GDEP Advance For the Hardware industry, the median Net-Net Working Capital is 9.01 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. GDEP Advance's current Net-Net Working Capital is 円123.27. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is GDEP Advance stock overvalued right now?
Based on GuruFocus' analysis, GDEP Advance (TSE:5885) is currently considered Fairly Valued. The stock's GF Value™ is 円3,635.89, compared to a current price of 円3,440.00 — trading 5.4% below its estimated fair value. The current Net-Net Working Capital is 円123.27. GDEP Advance's overall GF Score™ is 90/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Net-Net Working Capital calculated?
Net-Net Working Capital is calculated from a company's financial statements. For GDEP Advance (TSE:5885), the current Net-Net Working Capital is 円123.27 as of May. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is GDEP Advance (TSE:5885) Overvalued in 2026?

Based on GuruFocus' analysis, GDEP Advance stock appears to be undervalued. The current stock price of 円3,440.00 is trading 5.4% below its estimated GF Value™ of 円3,635.89. GuruFocus considers GDEP Advance to be Fairly Valued.

Key valuation signals for TSE:5885:

  • Net-Net Working Capital: 円123.27
  • GF Value™: 円3,635.89 vs. price of 円3,440.00 (5.4% below fair value)
  • GF Score™: 90/100 with 8 warning signs

No single metric tells the full story. See the TSE:5885 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


GDEP Advance Business Description

Address 3-4-33 Kokubuncho, 8th floor, Sendai Jozenji Building, Aoba-ku, Sendai, JPN, 980-0803
GDEP Advance Inc is engaged in the Sales Business of hardware and other products that enable processing, such as AI learning. The company's products include Graphic boards, Computing boards, FPGA boards, Deep learning boxes, fsv-rm1u4b, and others.
90GF Score

Get the complete analysis for TSE:5885

Net-Net Working Capital is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円3,440.00
Price
円3,635.89
GF Value