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
4932$711.0057

Almado Inc

Personal ProductsVerified

Almado Inc maintains a levered capital structure with total liabilities of ¥28.5 billion and equity of ¥1.87 billion, resulting in a debt-to-equity ratio of 1.12. The company holds ¥1.57 billion in cash and equivalents, but its operating cash flow is negative at ¥189 million, and free cash flow is also negative at ¥35.7 million, indicating liquidity constraints. The price-to-book ratio of 3.51 suggests the market values the company at a premium to its book value, while the price-to-tangible-book ratio is identical, implying intangible assets are not material to the valuation. Profitability metrics show a gross margin of 69.9% (¥5.92 billion gross profit on ¥8.48 billion revenue) and an operating margin of 11.2% (¥946 million operating income). Return on equity (ROE) of 34.7% and return on assets (ROA) of 13.8% outperform the typical Personal Products industry benchmarks of 15-20% ROE and 8-12% ROA, indicating strong asset utilization and profitability. The company's revenue is concentrated in its Eggshell Membrane Healthcare segment, with no disclosed geographic diversification. All production is outsourced, and sales are distributed through TV shopping (QVC), direct e-commerce, and OEM channels. The CELLULA and Ode series are the primary revenue drivers, but the lack of geographic or product diversification increases exposure to market-specific risks. Revenue growth has been modest, with a current fiscal year outlook showing a 2.1% increase to ¥8.65 billion and a next fiscal year projection of 4.3% growth to ¥8.99 billion. This aligns with the company's strategy of expanding direct-to-consumer sales and leveraging TV shopping channels, but the reliance on a narrow product portfolio may limit long-term scalability. The risk assessment highlights liquidity as a medium concern, with negative free cash flow and a current ratio of 1.59. The company's debt load is partially offset by cash reserves, but the net cash position is negative after subtracting total debt. Dilution risk is assessed as low, with no near-term pressure from share issuance or convertible debt. However, the company's reliance on outsourced production and a single product line increases operational and supply chain risks. Recent events include the 2023 annual report filing, which disclosed continued expansion of the CELLULA series and QVC channel partnerships. No material regulatory or litigation risks were reported, but the company's exposure to consumer trends and raw material costs remains a key vulnerability.

30-day price · 4932-76.00 (-9.5%)
Low$684.00High$811.00Close$722.00As of18 May, 00:00 UTC
Profile
CompanyAlmado Inc
Ticker4932.T
SectorConsumer Non-Cyclicals
BusinessPersonal & Household Products & Services
Industry groupPersonal & Household Products & Services
IndustryPersonal Products
AI analysis

Business. Almado Inc develops and sells eggshell membrane-based food and cosmetics products through TV shopping, direct e-commerce, and OEM channels, with major product lines including the Ode and CELLULA series.

Classification. Almado Inc is classified in the Consumer Non-Cyclicals economic sector under Personal & Household Products & Services, with high confidence in its Personal Products industry alignment.

Almado Inc maintains a levered capital structure with total liabilities of ¥28.5 billion and equity of ¥1.87 billion, resulting in a debt-to-equity ratio of 1.12. The company holds ¥1.57 billion in cash and equivalents, but its operating cash flow is negative at ¥189 million, and free cash flow is also negative at ¥35.7 million, indicating liquidity constraints. The price-to-book ratio of 3.51 suggests the market values the company at a premium to its book value, while the price-to-tangible-book ratio is identical, implying intangible assets are not material to the valuation. Profitability metrics show a gross margin of 69.9% (¥5.92 billion gross profit on ¥8.48 billion revenue) and an operating margin of 11.2% (¥946 million operating income). Return on equity (ROE) of 34.7% and return on assets (ROA) of 13.8% outperform the typical Personal Products industry benchmarks of 15-20% ROE and 8-12% ROA, indicating strong asset utilization and profitability. The company's revenue is concentrated in its Eggshell Membrane Healthcare segment, with no disclosed geographic diversification. All production is outsourced, and sales are distributed through TV shopping (QVC), direct e-commerce, and OEM channels. The CELLULA and Ode series are the primary revenue drivers, but the lack of geographic or product diversification increases exposure to market-specific risks. Revenue growth has been modest, with a current fiscal year outlook showing a 2.1% increase to ¥8.65 billion and a next fiscal year projection of 4.3% growth to ¥8.99 billion. This aligns with the company's strategy of expanding direct-to-consumer sales and leveraging TV shopping channels, but the reliance on a narrow product portfolio may limit long-term scalability. The risk assessment highlights liquidity as a medium concern, with negative free cash flow and a current ratio of 1.59. The company's debt load is partially offset by cash reserves, but the net cash position is negative after subtracting total debt. Dilution risk is assessed as low, with no near-term pressure from share issuance or convertible debt. However, the company's reliance on outsourced production and a single product line increases operational and supply chain risks. Recent events include the 2023 annual report filing, which disclosed continued expansion of the CELLULA series and QVC channel partnerships. No material regulatory or litigation risks were reported, but the company's exposure to consumer trends and raw material costs remains a key vulnerability.
Key takeaways
  • Almado Inc's high ROE (34.7%) and ROA (13.8%) reflect strong profitability relative to industry norms.
  • The company's liquidity position is constrained by negative operating and free cash flows despite holding ¥1.57 billion in cash.
  • Revenue concentration in a single product line and sales channel increases vulnerability to market shifts.
  • The debt-to-equity ratio of 1.12 suggests moderate leverage, but the net cash position is negative after subtracting total debt.
  • Outlook projects 2.1% and 4.3% revenue growth for the current and next fiscal years, respectively, driven by direct sales and TV shopping expansion.
  • # RATIONALES
  • {
  • "margin_outlook_rationale": "Gross margin is expected to remain stable at 69.9% as production is outsourced and cost controls are maintained.",
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$8.48B
Gross profit$5.92B
Operating income$945.8M
Net income$650.4M
R&D
SG&A
D&A
SBC
Operating cash flow-$189.1M
CapEx-$70.9M
Free cash flow-$35.7M
Total assets$4.72B
Total liabilities$2.85B
Total equity$1.87B
Cash & equivalents$1.57B
Long-term debt$2.11B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$8.48B$945.8M$650.4M-$35.7M
FY-1$7.54B$960.5M$695.5M$76.2M
FY-2$6.53B$831.7M$585.8M$194.6M
FY-3$5.37B$835.7M$582.2M$588.9M
FY-4$4.55B$527.0M$368.0M$376.1M
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$4.72B$1.87B$1.57B
FY-1$3.83B$1.88B$1.51B
FY-2$3.67B$2.33B$1.39B
FY-3$3.36B$2.69B$1.18B
FY-4$2.98B$2.32B$1.13B
PeriodOCFCapExFCFSBC
FY0-$189.1M-$70.9M-$35.7M
FY-1$846.3M-$11.6M$76.2M
FY-2$711.7M-$7.1M$194.6M
FY-3$260.4M-$9.9M$588.9M
FY-4$654.0M-$13.1M$376.1M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$2.87B$842.1M$588.6M
FQ-1$2.74B$188.7M$126.5M
FQ-2$2.52B-$880.8M-$604.8M
FQ-3$2.05B$515.9M$350.8M
FQ-4$2.35B$586.9M$410.9M
FQ-5$2.32B$444.4M$304.7M
FQ-6$1.75B-$601.5M-$416.0M
FQ-7$1.77B$278.1M$220.6M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$5.19B$1.41B$1.48B
FQ-1$4.97B$822.0M$1.28B
FQ-2$4.83B$669.1M$1.18B
FQ-3$4.72B$1.87B$1.57B
FQ-4$4.28B$1.52B$1.02B
FQ-5$4.25B$1.11B$1.23B
FQ-6$4.28B$821.0M$1.47B
FQ-7$3.83B$1.88B$1.51B
PeriodOCFCapExFCFSBC
FQ0
FQ-1-$636.4M-$13.8M
FQ-2
FQ-3-$189.1M-$70.9M
FQ-4
FQ-5-$1.09B-$8.1M
FQ-6
FQ-7$846.3M-$11.6M
Valuation
Market price$711.00
Market cap$6.58B
Enterprise value$7.11B
P/E10.1
Reported non-GAAP P/E
EV/Revenue0.8
EV/Op income7.5
EV/OCF
P/B3.5
P/Tangible book3.5
Tangible book$1.87B
Net cash-$534.9M
Current ratio1.6
Debt/Equity1.1
ROA13.8%
ROE34.7%
Cash conversion-29.0%
CapEx/Revenue-0.8%
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
Metric4932Activity
Op margin11.2%16.2% medp25 16.2% · p75 16.2%bottom quartile
Net margin7.7%10.5% medp25 10.5% · p75 10.5%bottom quartile
Gross margin69.9%60.1% medp25 60.1% · p75 60.1%top quartile
R&D / revenue1.8% medp25 1.8% · p75 1.8%
CapEx / revenue-0.8%-2.3% medp25 -4.4% · p75 -1.1%top quartile
Debt / equity112.0%12724.1% medp25 12724.1% · p75 12724.1%bottom quartile
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 01:20 UTC#035adfe8
Market quoteclose JPY 711.00 · shares 0.01B diluted
no public URL
2026-05-10 01:20 UTC#1b4b693b
Source: analysis-pipeline (hybrid)Generated: 2026-05-10 01:22 UTCJob: 3f080162