Previous Close | ¥1,134.00 |
Intrinsic Value | ¥896.43 |
Upside potential | -21% |
Data is not available at this time.
C'bon Cosmetics Co., Ltd. operates in the competitive Japanese cosmetics and personal care industry, specializing in skincare and beauty appliances. The company’s core revenue model revolves around the manufacturing and direct sales of high-margin products such as cleansers, lotions, serums, and makeup bases, alongside quasi-drugs that cater to therapeutic beauty needs. Its vertically integrated approach allows control over production quality and cost efficiency, though it faces stiff competition from both domestic giants like Shiseido and emerging indie brands. C'bon’s market positioning leans toward mid-tier affordability with a focus on efficacy, targeting consumers seeking reliable yet accessible skincare solutions. While the company maintains a niche presence in Japan, its limited international footprint and reliance on domestic demand expose it to demographic shifts, including Japan’s aging population. The beauty appliance segment, though smaller, provides diversification but requires sustained R&D to stay relevant in a tech-driven market.
In FY2024, C'bon reported revenue of ¥8.5 billion but recorded a net loss of ¥26.3 million, reflecting margin pressures amid rising input costs and subdued demand. Operating cash flow remained positive at ¥278 million, though capital expenditures (¥598 million) exceeded operational inflows, indicating aggressive reinvestment. The diluted EPS of -¥6.16 underscores profitability challenges, likely tied to pricing competition and fixed-cost absorption.
The company’s negative net income and thin operating cash flow relative to revenue suggest constrained earnings power. However, its minimal debt (¥4.2 million) and high cash reserves (¥3.6 billion) provide liquidity to navigate short-term headwinds. Capital efficiency appears suboptimal, with capex outweighing cash generation, signaling potential underutilization of invested capital.
C'bon’s balance sheet remains robust, with cash and equivalents covering 855x total debt, eliminating near-term solvency risks. The absence of significant leverage and a conservative financial structure align with its defensive sector, though the net loss highlights operational vulnerabilities. The ¥3.6 billion cash pile offers flexibility for strategic shifts or M&A to revive growth.
Despite profitability struggles, C'bon maintained a dividend of ¥20 per share, signaling commitment to shareholder returns. Top-line growth has stagnated, with revenue flatlining year-over-year, reflecting market saturation. A turnaround would require product innovation or geographic expansion, neither of which is evident in recent capex trends.
At a market cap of ¥4.9 billion, the stock trades at 0.57x revenue, a discount to peers, likely pricing in execution risks. The low beta (0.12) implies minimal correlation to broader markets, typical for niche consumer staples. Investors appear cautious, awaiting proof of operational improvements.
C'bon’s strengths lie in its debt-free balance sheet and established domestic brand, but its reliance on a stagnant market and lack of scale are headwinds. The outlook hinges on leveraging its cash reserves for R&D or acquisitions to diversify revenue streams. Without strategic pivots, the company risks continued marginalization in a consolidating industry.
Company filings, Tokyo Stock Exchange disclosures
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 |