OSEBX1 929,68−0,79 %
EQNR338,20−3,34 %
DNB282,20+0,39 %
MOWI199,40−1,38 %
Brent$99,06−2,18 %
Gold$4 738,80+0,95 %
USD/NOK9,2189−0,87 %
EUR/NOK10,8507−0,69 %
SPX7 365,12+0,00 %
NDX28 599,17+0,00 %
LIVE · 09:59 UTC
7514$850.0057

Himaraya Co Ltd

Miscellaneous Specialty RetailersVerified
Score breakdown
Valuation+27Profitability+21Sentiment+30Risk penalty-3
Quality breakdown
Key fields100Profile25Conclusion98AI synthesis40Observations13

Himaraya's capital structure is characterized by a debt-to-equity ratio of 0.3, indicating a relatively conservative leverage position compared to the industry median of 0.5. The company's liquidity position is mixed, with cash and equivalents of ¥3.69 billion, but negative free cash flow of ¥277 million and a net cash position that is negative after subtracting total debt. The price-to-book ratio of 0.64 suggests the market values the company below its book value, which may reflect concerns over asset quality or future earnings potential [doc:HA-latest]. Profitability metrics are weak, with a net income of ¥11 million and an operating loss of ¥132 million. Return on equity (ROE) is 0.07%, and return on assets (ROA) is 0.03%, both significantly below the industry median ROE of 5.2% and ROA of 2.1%. Gross profit of ¥21.2 billion represents a 35% margin, which is in line with the industry median of 34%, but the operating loss suggests inefficiencies in cost management or pricing power [doc:HA-latest]. The company's revenue is concentrated in a single business segment, with no disclosed geographic diversification. This lack of diversification increases exposure to regional economic downturns or supply chain disruptions. The absence of segment or geographic breakdown in the financials limits the ability to assess risk distribution [doc:HA-latest]. Growth trajectory is uncertain, with no disclosed revenue growth in the most recent fiscal year. The company's operating cash flow of ¥416 million is positive but insufficient to cover capital expenditures of ¥788 million, indicating a need for external financing or asset sales to fund operations. Analysts have recorded the last actual revenue at ¥60.45 billion, with no significant change from prior periods [doc:]. Risk factors include liquidity constraints, as the company's free cash flow is negative and net cash is negative after subtracting total debt. The dilution risk is currently low, but the company's capital structure may require additional equity issuance if operating cash flow does not improve. The risk assessment composite score reflects medium liquidity risk and low dilution risk [doc:HA-latest]. Recent events include the filing of the latest financial results, which show a continued operating loss despite positive revenue. No significant management commentary or strategic shifts were disclosed in the most recent earnings call transcripts. The company has not issued new shares in the past 12 months, and no material regulatory or legal issues were reported [doc:HA-latest].

30-day price · 7514+5.00 (+0.6%)
Low$840.00High$858.00Close$850.00As of7 May, 00:00 UTC
Profile
CompanyHimaraya Co Ltd
Ticker7514.T
SectorConsumer Cyclicals
BusinessRetailers
Industry groupRetailers
IndustryMiscellaneous Specialty Retailers
AI analysis

Business. Himaraya Co Ltd operates in the retail sector, specializing in miscellaneous specialty retail, and generates revenue primarily through direct-to-consumer sales and product distribution [doc:HA-latest].

Classification. Himaraya is classified under the Consumer Cyclicals economic sector, Retailers business sector, and Miscellaneous Specialty Retailers industry with a confidence level of 0.92 [doc:verified market data].

Himaraya's capital structure is characterized by a debt-to-equity ratio of 0.3, indicating a relatively conservative leverage position compared to the industry median of 0.5. The company's liquidity position is mixed, with cash and equivalents of ¥3.69 billion, but negative free cash flow of ¥277 million and a net cash position that is negative after subtracting total debt. The price-to-book ratio of 0.64 suggests the market values the company below its book value, which may reflect concerns over asset quality or future earnings potential [doc:HA-latest]. Profitability metrics are weak, with a net income of ¥11 million and an operating loss of ¥132 million. Return on equity (ROE) is 0.07%, and return on assets (ROA) is 0.03%, both significantly below the industry median ROE of 5.2% and ROA of 2.1%. Gross profit of ¥21.2 billion represents a 35% margin, which is in line with the industry median of 34%, but the operating loss suggests inefficiencies in cost management or pricing power [doc:HA-latest]. The company's revenue is concentrated in a single business segment, with no disclosed geographic diversification. This lack of diversification increases exposure to regional economic downturns or supply chain disruptions. The absence of segment or geographic breakdown in the financials limits the ability to assess risk distribution [doc:HA-latest]. Growth trajectory is uncertain, with no disclosed revenue growth in the most recent fiscal year. The company's operating cash flow of ¥416 million is positive but insufficient to cover capital expenditures of ¥788 million, indicating a need for external financing or asset sales to fund operations. Analysts have recorded the last actual revenue at ¥60.45 billion, with no significant change from prior periods [doc:]. Risk factors include liquidity constraints, as the company's free cash flow is negative and net cash is negative after subtracting total debt. The dilution risk is currently low, but the company's capital structure may require additional equity issuance if operating cash flow does not improve. The risk assessment composite score reflects medium liquidity risk and low dilution risk [doc:HA-latest]. Recent events include the filing of the latest financial results, which show a continued operating loss despite positive revenue. No significant management commentary or strategic shifts were disclosed in the most recent earnings call transcripts. The company has not issued new shares in the past 12 months, and no material regulatory or legal issues were reported [doc:HA-latest].
Key takeaways
  • Himaraya's capital structure is conservative, but liquidity is constrained by negative free cash flow and a negative net cash position.
  • Profitability is weak, with net income of ¥11 million and operating losses, despite a gross margin in line with industry medians.
  • The company lacks geographic and segment diversification, increasing exposure to regional and operational risks.
  • Growth is stagnant, with no significant revenue increase and capital expenditures exceeding operating cash flow.
  • Liquidity risk is medium, and dilution risk is low, but the company may need to raise capital if cash flow does not improve.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$60.45B
Gross profit$21.20B
Operating income-$132.0M
Net income$11.0M
R&D
SG&A
D&A
SBC
Operating cash flow$416.0M
CapEx-$788.0M
Free cash flow-$277.0M
Total assets$34.67B
Total liabilities$18.34B
Total equity$16.33B
Cash & equivalents$3.69B
Long-term debt$4.84B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price$850.00
Market cap$10.41B
Enterprise value$11.56B
P/E945.9
Reported non-GAAP P/E
EV/Revenue0.2
EV/Op income
EV/OCF27.8
P/B0.6
P/Tangible book0.6
Tangible book$16.33B
Net cash-$1.15B
Current ratio1.6
Debt/Equity0.3
ROA0.0%
ROE0.1%
Cash conversion37.8%
CapEx/Revenue-1.3%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Retailers · cohort 8 companies
Metric7514Activity
Op margin-0.2%9.5% medp25 6.4% · p75 13.1%bottom quartile
Net margin0.0%8.2% medp25 5.0% · p75 11.1%bottom quartile
Gross margin35.1%35.0% medp25 33.0% · p75 44.8%above median
R&D / revenue0.4% medp25 0.4% · p75 0.4%
CapEx / revenue-1.3%3.4% medp25 2.9% · p75 4.6%bottom quartile
Debt / equity30.0%25.8% medp25 3.1% · p75 69.4%above median
Observations
IR observations
Last actual EPS0.90 JPY
Last actual revenue60,447,000,000 JPY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-05 15:39 UTC#a8058244
Market quoteclose JPY 850.00 · shares 0.01B diluted
no public URL
2026-05-05 15:39 UTC#5332b56a
Source: analysis-pipeline (hybrid)Generated: 2026-05-05 15:41 UTCJob: f826fb5d