OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
4911$2682.0059

Shiseido Co Ltd

Personal ProductsVerified

Shiseido's capital structure shows a debt-to-equity ratio of 0.54, indicating a moderate reliance on debt financing. The company's liquidity position is mixed, with cash and equivalents of ¥91.84 billion, but free cash flow is negative at ¥24.46 billion, and net cash is negative after subtracting total debt. The current ratio of 1.37 suggests the company can cover its short-term liabilities, but the negative free cash flow raises concerns about its ability to fund operations and growth without external financing. Profitability metrics are weak, with a net loss of ¥40.68 billion and an operating loss of ¥28.79 billion. Return on equity is -6.77%, and return on assets is -3.21%, both significantly below industry norms. The gross margin of 76.6% is relatively strong, but this is offset by high operating expenses and a negative operating income. The company's price-to-book ratio of 1.78 and price-to-tangible-book ratio of 1.78 suggest the market is valuing the company's intangible assets, but the negative EBITDA and EV/EBITDA of -45.26 indicate poor earnings performance. Geographically, Shiseido's revenue is concentrated in Asia, particularly Japan, and North America. The company's exposure to these regions makes it vulnerable to regional economic downturns and regulatory changes. Segment-wise, the company's core business in cosmetics and skincare is under pressure, with declining sales in key markets. The company has not disclosed specific segment performance, but the overall revenue decline suggests challenges in maintaining market share. Growth trajectory is negative, with the company reporting a revenue of ¥969.99 billion. Analysts have a mixed outlook, with a mean price target of ¥3,317.29 and a median of ¥3,210.00. The mean recommendation of 2.56 suggests a cautious stance, with 4 strong-buy ratings, 2 buy ratings, and 8 hold ratings. The company's ability to reverse its declining trend will depend on its cost management, product innovation, and market expansion strategies. Risk factors include liquidity constraints, with negative free cash flow and a negative net cash position. The company's dilution risk is low, but the negative operating cash flow and high debt levels could lead to increased leverage if the company needs to raise additional capital. The risk assessment indicates a medium liquidity risk and a low dilution risk, but the company's financial health is a concern. Recent events include the company's Q4 2023 earnings report, which showed a significant net loss and operating loss. The company has not disclosed specific strategic initiatives to address these issues, but analysts are watching for potential restructuring or cost-cutting measures. The company's recent performance has led to a range of price targets, with the highest at ¥4,288 and the lowest at ¥2,494, indicating a wide dispersion of views among analysts.

30-day price · 4911-413.50 (-12.2%)
Low$2918.00High$3535.00Close$2986.50As of18 May, 00:00 UTC
Profile
CompanyShiseido Co Ltd
Ticker4911.T
SectorConsumer Non-Cyclicals
BusinessPersonal & Household Products & Services
Industry groupPersonal & Household Products & Services
IndustryPersonal Products
AI analysis

Business. Shiseido Co Ltd is a Japanese multinational personal care products company that develops, markets, and sells cosmetics, skincare, and fragrance products globally, primarily through direct-to-consumer and retail channels.

Classification. Shiseido is classified under the Personal Products industry within the Personal & Household Products & Services business sector of the Consumer Non-Cyclicals economic sector, with a confidence level of 0.92.

Shiseido's capital structure shows a debt-to-equity ratio of 0.54, indicating a moderate reliance on debt financing. The company's liquidity position is mixed, with cash and equivalents of ¥91.84 billion, but free cash flow is negative at ¥24.46 billion, and net cash is negative after subtracting total debt. The current ratio of 1.37 suggests the company can cover its short-term liabilities, but the negative free cash flow raises concerns about its ability to fund operations and growth without external financing. Profitability metrics are weak, with a net loss of ¥40.68 billion and an operating loss of ¥28.79 billion. Return on equity is -6.77%, and return on assets is -3.21%, both significantly below industry norms. The gross margin of 76.6% is relatively strong, but this is offset by high operating expenses and a negative operating income. The company's price-to-book ratio of 1.78 and price-to-tangible-book ratio of 1.78 suggest the market is valuing the company's intangible assets, but the negative EBITDA and EV/EBITDA of -45.26 indicate poor earnings performance. Geographically, Shiseido's revenue is concentrated in Asia, particularly Japan, and North America. The company's exposure to these regions makes it vulnerable to regional economic downturns and regulatory changes. Segment-wise, the company's core business in cosmetics and skincare is under pressure, with declining sales in key markets. The company has not disclosed specific segment performance, but the overall revenue decline suggests challenges in maintaining market share. Growth trajectory is negative, with the company reporting a revenue of ¥969.99 billion. Analysts have a mixed outlook, with a mean price target of ¥3,317.29 and a median of ¥3,210.00. The mean recommendation of 2.56 suggests a cautious stance, with 4 strong-buy ratings, 2 buy ratings, and 8 hold ratings. The company's ability to reverse its declining trend will depend on its cost management, product innovation, and market expansion strategies. Risk factors include liquidity constraints, with negative free cash flow and a negative net cash position. The company's dilution risk is low, but the negative operating cash flow and high debt levels could lead to increased leverage if the company needs to raise additional capital. The risk assessment indicates a medium liquidity risk and a low dilution risk, but the company's financial health is a concern. Recent events include the company's Q4 2023 earnings report, which showed a significant net loss and operating loss. The company has not disclosed specific strategic initiatives to address these issues, but analysts are watching for potential restructuring or cost-cutting measures. The company's recent performance has led to a range of price targets, with the highest at ¥4,288 and the lowest at ¥2,494, indicating a wide dispersion of views among analysts.
Key takeaways
  • Shiseido is experiencing significant financial distress, with a net loss and operating loss in the latest reporting period.
  • The company's liquidity position is mixed, with negative free cash flow and a negative net cash position.
  • Profitability metrics are weak, with a negative return on equity and return on assets.
  • The company's growth trajectory is negative, with declining revenue and mixed analyst outlook.
  • The company's risk profile includes medium liquidity risk and low dilution risk, but its financial health is a concern.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$969.99B
Gross profit$743.00B
Operating income-$28.79B
Net income-$40.68B
R&D
SG&A
D&A
SBC
Operating cash flow$109.89B
CapEx-$44.43B
Free cash flow-$24.46B
Total assets$1.27T
Total liabilities$666.50B
Total equity$600.76B
Cash & equivalents$91.84B
Long-term debt$323.16B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$969.99B-$28.79B-$40.68B-$24.46B
FY-1$990.59B$7.58B-$10.81B-$8.31B
FY-2$973.04B$28.60B$21.75B$2.05B
FY-3$1.07T$47.40B$34.20B$25.09B
FY-4$1.01T$100.57B$46.91B$14.22B
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$1.27T$600.76B$91.84B
FY-1$1.33T$632.47B$98.48B
FY-2$1.26T$618.75B$104.69B
FY-3$1.31T$604.26B$119.04B
FY-4$1.30T$540.70B$156.50B
PeriodOCFCapExFCFSBC
FY0$109.89B-$44.43B-$24.46B
FY-1$48.40B-$50.71B-$8.31B
FY-2$89.55B-$55.67B$2.05B
FY-3$46.23B-$66.20B$25.09B
FY-4$134.25B-$95.21B$14.22B
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$231.96B$12.33B$8.37B$8.57B
FQ-1$276.18B$4.56B$3.30B$10.58B
FQ-2$223.99B-$51.43B-$53.52B-$52.77B
FQ-3$241.59B$10.88B$5.85B$13.82B
FQ-4$228.24B$7.20B$3.69B$3.92B
FQ-5$267.83B$5.39B-$11.57B-$5.98B
FQ-6$214.22B$4.91B$739.0M-$3.17B
FQ-7$259.08B$6.02B$3.30B$10.01B
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$1.27T$606.76B$91.79B
FQ-1$1.27T$600.76B$91.84B
FQ-2$1.21T$565.30B$78.16B
FQ-3$1.25T$613.94B$81.52B
FQ-4$1.28T$612.92B$84.21B
FQ-5$1.33T$632.47B$98.48B
FQ-6$1.27T$598.64B$84.97B
FQ-7$1.35T$660.77B$91.86B
PeriodOCFCapExFCFSBC
FQ0-$840.0M-$9.59B$8.57B
FQ-1$109.89B-$44.43B$10.58B
FQ-2$61.54B-$32.50B-$52.77B
FQ-3$37.89B-$22.74B$13.82B
FQ-4$2.48B-$14.00B$3.92B
FQ-5$48.40B-$50.71B-$5.98B
FQ-6$42.99B-$36.71B-$3.17B
FQ-7$31.61B-$24.83B$10.01B
Valuation
Market price$2682.00
Market cap$1.07T
Enterprise value$1.30T
P/E
Reported non-GAAP P/E
EV/Revenue1.3
EV/Op income
EV/OCF11.9
P/B1.8
P/Tangible book1.8
Tangible book$600.76B
Net cash-$231.32B
Current ratio1.4
Debt/Equity0.5
ROA-3.2%
ROE-6.8%
Cash conversion-2.7%
CapEx/Revenue-4.6%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Personal Products · cohort 225 companies
Metric4911Activity
Op margin-3.0%16.2% medp25 16.2% · p75 16.2%bottom quartile
Net margin-4.2%10.5% medp25 10.5% · p75 10.5%bottom quartile
Gross margin76.6%60.1% medp25 60.1% · p75 60.1%top quartile
R&D / revenue1.8% medp25 1.8% · p75 1.8%
CapEx / revenue-4.6%-2.3% medp25 -4.4% · p75 -1.1%bottom quartile
Debt / equity54.0%12724.1% medp25 12724.1% · p75 12724.1%bottom quartile
Observations
IR observations
Mean price target3,317.29 JPY
Median price target3,210.00 JPY
High price target4,288.00 JPY
Low price target2,494.00 JPY
Mean recommendation2.56 (1=strong buy, 5=strong sell)
Strong-buy count4.00
Buy count2.00
Hold count8.00
Sell count1.00
Strong-sell count1.00
Mean EPS estimate104.35 JPY
Last actual EPS-101.83 JPY
Source: analysis-pipeline (hybrid)Generated: 2026-05-25 00:14 UTCJob: fb964776