Data is not available at this time.
MEDINET Co., Ltd. is a specialized contract development and manufacturing organization (CDMO) focused on regenerative medicine and cell therapy solutions in Japan. The company provides end-to-end support for immuno-cell therapy, encompassing technical expertise, facility design, production management, and quality assurance. Its comprehensive value chain solutions cater to medical institutions, research organizations, and biopharmaceutical firms, positioning it as a critical enabler in Japan's growing regenerative medicine sector. MEDINET's integrated approach—combining facility operations, logistics, and regulatory compliance—differentiates it from generic CDMOs, allowing it to serve niche demand for cell-based therapies. The company operates in a high-growth but capital-intensive biotechnology segment, where its established infrastructure and regulatory expertise provide a competitive edge. However, its market position is challenged by larger global players and the nascent stage of commercial cell therapies in Japan. MEDINET's focus on immuno-cell therapy aligns with Japan's regulatory push for regenerative medicine, but scalability remains a hurdle due to the bespoke nature of its services.
MEDINET reported revenue of ¥768.5 million for the period, with a net loss of ¥1.28 billion, reflecting the high R&D and operational costs inherent in cell therapy CDMOs. Negative operating cash flow of ¥1.27 billion underscores the capital-intensive nature of its business model, though its cash position of ¥4.65 billion provides near-term liquidity. Capital expenditures were modest at ¥53.6 million, suggesting limited near-term capacity expansion.
The company's diluted EPS of -¥4.98 highlights ongoing earnings challenges, typical of early-stage biotech CDMOs. With minimal debt (¥781,000) and no dividend payouts, MEDINET prioritizes reinvestment in its cell therapy infrastructure. However, negative cash flow from operations indicates reliance on existing reserves or future financing to sustain operations until profitability improves.
MEDINET maintains a strong liquidity position with ¥4.65 billion in cash and equivalents, dwarfing its negligible debt. This conservative balance sheet structure provides flexibility but also reflects limited leverage to scale operations. The absence of significant liabilities suggests a low-risk financial profile, though persistent operating losses could erode equity over time.
Growth is tied to adoption of cell therapies in Japan, where regulatory tailwinds exist but commercialization remains slow. The company has no dividend policy, consistent with its loss-making status and focus on reinvestment. Shareholder returns are likely contingent on future profitability or strategic partnerships in the regenerative medicine space.
With a market cap of ¥7.94 billion and negative earnings, MEDINET trades on speculative potential rather than current fundamentals. Its low beta (0.579) suggests muted sensitivity to broader market movements, possibly due to its niche focus. Investors appear to price in long-term opportunities in Japan's regenerative medicine sector despite near-term financial headwinds.
MEDINET's deep expertise in Japan's regulatory landscape and integrated CDMO services are key differentiators. However, achieving scale remains critical as the company navigates the costly development phase of cell therapies. Success hinges on broader adoption of immuno-cell treatments and potential partnerships with larger biopharma players to monetize its specialized capabilities.
Company filings, Tokyo Stock Exchange data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |