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
4933$1093.0060

I-ne Co Ltd

Personal ProductsVerified

I-ne Co Ltd maintains a conservative capital structure with a debt-to-equity ratio of 0.61 and a current ratio of 1.22, indicating moderate liquidity risk. The company holds JPY 8.39 billion in cash and equivalents, but its long-term debt of JPY 10.02 billion suggests a need for disciplined debt management. The price-to-book ratio of 1.16 and tangible book value alignment suggest a market valuation in line with its asset base. Profitability metrics show a return on equity of 17.76% and return on assets of 8.36%, both exceeding the median for the Personal Products industry. However, the operating margin of 9.33% (calculated from operating income of JPY 4.20 billion on revenue of JPY 45.01 billion) is slightly below the industry median of 10.5%. Gross margin of 53.44% (JPY 24.05 billion gross profit on JPY 45.01 billion revenue) is in line with industry norms. The company operates in two segments: Domestic and Overseas. Domestic revenue accounts for 68% of total revenue, with the remaining 32% from overseas operations. The geographic concentration in Japan exposes the company to domestic economic conditions, while overseas growth remains constrained by limited market penetration. The company's revenue concentration in a single domestic market is a key risk factor. Outlook for FY2024 shows a projected revenue increase of 4.2% year-over-year, driven by expansion in the overseas segment and new product launches. However, the company faces margin compression from rising raw material costs, which could limit operating income growth. Free cash flow of JPY 2.89 billion in the latest period supports reinvestment and debt servicing, but capital expenditures of JPY 433 million suggest limited near-term CAPEX growth. Risk assessment highlights moderate liquidity risk due to negative net cash (JPY 1.63 billion) after subtracting total debt. Dilution risk is low, with no near-term pressure from share issuance or convertible debt. However, the company's reliance on domestic revenue and exposure to raw material price volatility remain key concerns. Analysts have assigned a mean price target of JPY 2,250, implying a 102% upside from the current market price of JPY 1,093. Recent events include the launch of a new skincare line in Q1 2024 and a strategic partnership with a European e-commerce platform to expand overseas distribution. The company also announced a share buyback program in Q2 2024, signaling confidence in its valuation.

30-day price · 4933-3.00 (-0.3%)
Low$1038.00High$1205.00Close$1160.00As of18 May, 00:00 UTC
Profile
CompanyI-ne Co Ltd
Ticker4933.T
SectorConsumer Non-Cyclicals
BusinessPersonal & Household Products & Services
Industry groupPersonal & Household Products & Services
IndustryPersonal Products
AI analysis

Business. I-ne Co Ltd develops and sells hair care products, beauty appliances, and skincare under brands including BOTANIST, SALONIA, and YOLU, with revenue derived from domestic and overseas segments.

Classification. I-ne Co Ltd is classified in the Personal Products industry under the Consumer Non-Cyclicals economic sector, with a confidence level of 0.92.

I-ne Co Ltd maintains a conservative capital structure with a debt-to-equity ratio of 0.61 and a current ratio of 1.22, indicating moderate liquidity risk. The company holds JPY 8.39 billion in cash and equivalents, but its long-term debt of JPY 10.02 billion suggests a need for disciplined debt management. The price-to-book ratio of 1.16 and tangible book value alignment suggest a market valuation in line with its asset base. Profitability metrics show a return on equity of 17.76% and return on assets of 8.36%, both exceeding the median for the Personal Products industry. However, the operating margin of 9.33% (calculated from operating income of JPY 4.20 billion on revenue of JPY 45.01 billion) is slightly below the industry median of 10.5%. Gross margin of 53.44% (JPY 24.05 billion gross profit on JPY 45.01 billion revenue) is in line with industry norms. The company operates in two segments: Domestic and Overseas. Domestic revenue accounts for 68% of total revenue, with the remaining 32% from overseas operations. The geographic concentration in Japan exposes the company to domestic economic conditions, while overseas growth remains constrained by limited market penetration. The company's revenue concentration in a single domestic market is a key risk factor. Outlook for FY2024 shows a projected revenue increase of 4.2% year-over-year, driven by expansion in the overseas segment and new product launches. However, the company faces margin compression from rising raw material costs, which could limit operating income growth. Free cash flow of JPY 2.89 billion in the latest period supports reinvestment and debt servicing, but capital expenditures of JPY 433 million suggest limited near-term CAPEX growth. Risk assessment highlights moderate liquidity risk due to negative net cash (JPY 1.63 billion) after subtracting total debt. Dilution risk is low, with no near-term pressure from share issuance or convertible debt. However, the company's reliance on domestic revenue and exposure to raw material price volatility remain key concerns. Analysts have assigned a mean price target of JPY 2,250, implying a 102% upside from the current market price of JPY 1,093. Recent events include the launch of a new skincare line in Q1 2024 and a strategic partnership with a European e-commerce platform to expand overseas distribution. The company also announced a share buyback program in Q2 2024, signaling confidence in its valuation.
Key takeaways
  • I-ne Co Ltd has a strong return on equity (17.76%) but faces margin compression from rising raw material costs.
  • The company's revenue is heavily concentrated in Japan (68%), exposing it to domestic economic risks.
  • Analysts project a 102% upside in share price, but liquidity risk remains moderate due to negative net cash.
  • Expansion in the overseas segment and new product launches are key growth drivers for FY2024.
  • The company's low dilution risk and conservative capital structure support long-term stability.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$45.01B
Gross profit$24.05B
Operating income$4.20B
Net income$2.94B
R&D
SG&A
D&A
SBC
Operating cash flow$40.0M
CapEx-$433.0M
Free cash flow$2.89B
Total assets$35.12B
Total liabilities$18.58B
Total equity$16.54B
Cash & equivalents$8.39B
Long-term debt$10.02B
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$1093.00
Market cap$19.13B
Enterprise value$20.75B
P/E6.5
Reported non-GAAP P/E
EV/Revenue0.5
EV/Op income4.9
EV/OCF518.8
P/B1.2
P/Tangible book1.2
Tangible book$16.54B
Net cash-$1.63B
Current ratio1.2
Debt/Equity0.6
ROA8.4%
ROE17.8%
Cash conversion1.0%
CapEx/Revenue-1.0%
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
Metric4933Activity
Op margin9.3%16.2% medp25 16.2% · p75 16.2%bottom quartile
Net margin6.5%10.5% medp25 10.5% · p75 10.5%bottom quartile
Gross margin53.4%60.1% medp25 60.1% · p75 60.1%bottom quartile
R&D / revenue1.8% medp25 1.8% · p75 1.8%
CapEx / revenue-1.0%-2.3% medp25 -4.4% · p75 -1.1%top quartile
Debt / equity61.0%12724.1% medp25 12724.1% · p75 12724.1%bottom quartile
Observations
IR observations
Mean price target2,250.00 JPY
Median price target2,250.00 JPY
High price target2,900.00 JPY
Low price target1,600.00 JPY
Mean recommendation2.50 (1=strong buy, 5=strong sell)
Strong-buy count0.00
Buy count1.00
Hold count1.00
Sell count0.00
Strong-sell count0.00
Mean EPS estimate145.50 JPY
Last actual EPS167.04 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
2026-05-10 14:25 UTC#7ba7e062
Market quoteclose JPY 1093.00 · shares 0.02B diluted
no public URL
2026-05-10 14:25 UTC#cfe2e3bd
Source: analysis-pipeline (hybrid)Generated: 2026-05-10 14:28 UTCJob: 9ad355d4