Data is not available at this time.
BALMUDA Inc. operates in the consumer cyclical sector, specializing in premium home appliances and lifestyle products. The company’s core revenue model is driven by direct-to-consumer sales through both physical stores and e-commerce channels, with a focus on high-quality, design-centric products such as steam toasters, electric kettles, air purifiers, and LED lighting. BALMUDA differentiates itself through minimalist aesthetics and innovative functionality, targeting affluent consumers who prioritize both form and utility. Its product portfolio also includes niche offerings like curry sauces and smartphones, though appliances remain the primary revenue driver. The company competes in a fragmented global market, where it maintains a strong domestic presence in Japan while expanding cautiously into international markets. BALMUDA’s brand is synonymous with craftsmanship and premium pricing, positioning it as a challenger to established players like Dyson and Panasonic in select categories. However, its narrow product range and reliance on discretionary spending expose it to cyclical demand fluctuations.
In FY 2024, BALMUDA reported revenue of JPY 12.46 billion, with net income of JPY 67 million, reflecting tight margins in a competitive market. Operating cash flow stood at JPY 1.35 billion, supported by efficient working capital management. Capital expenditures were modest at JPY 185 million, indicating a focus on incremental innovation rather than large-scale production expansion.
The company’s diluted EPS of JPY 7.91 underscores its modest earnings power relative to its market cap. BALMUDA’s capital efficiency is constrained by its niche positioning, though its debt-light structure (total debt of JPY 428 million) provides flexibility. The absence of dividends suggests reinvestment in product development or market expansion.
BALMUDA maintains a solid liquidity position, with JPY 1.35 billion in cash and equivalents against JPY 428 million in total debt, yielding a robust net cash position. This conservative balance sheet aligns with its growth strategy, allowing for strategic investments without overleveraging. The low beta (0.008) further indicates minimal financial risk.
Revenue growth has been tempered by macroeconomic headwinds affecting discretionary spending. The company has not issued dividends, prioritizing retained earnings for R&D and international expansion. Its product pipeline, including smartphones and niche appliances, may drive future growth but carries execution risks.
With a market cap of JPY 7.48 billion, BALMUDA trades at a premium to peers, reflecting its brand equity and design-led differentiation. Investors likely anticipate margin improvement from operational scaling, though its small scale limits near-term upside.
BALMUDA’s strengths lie in its brand cachet and product innovation, but its narrow focus and reliance on premium pricing pose challenges in a cost-sensitive environment. The outlook hinges on international traction and category diversification, though macroeconomic volatility remains a key risk.
Company filings, Bloomberg
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 |