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
4593$333.0060

Healios KK

Biotechnology & Medical ResearchVerified

Healios operates with a high price-to-book ratio of 9.19 and a price-to-tangible-book ratio of 9.19, indicating a premium valuation relative to its equity and tangible assets. The company's liquidity position is mixed, with cash and equivalents of ¥5.68 billion but long-term debt of ¥7.33 billion, resulting in a debt-to-equity ratio of 1.5. The current ratio of 2.0 suggests short-term liquidity is manageable, but the negative operating cash flow of ¥3.17 billion and free cash flow of ¥2.12 billion indicate ongoing cash burn. Profitability metrics are negative, with a return on equity of -45.34% and a return on assets of -13.00%, both significantly below industry norms. The company reported a net loss of ¥2.22 billion and an operating loss of ¥33.4 billion, reflecting the high costs of R&D and commercialization in the regenerative medicine field. Gross profit is also negative at ¥114 million, underscoring the challenges of scaling revenue in a capital-intensive industry. Geographically, Healios is concentrated in Japan, with no disclosed international revenue segments. Its product portfolio is centered on MultiStem and iPSC-based therapies, with no material diversification across therapeutic areas. The company's revenue of ¥104 million is minimal relative to its R&D and capital expenditures, suggesting a pre-commercialization phase for most products. Growth expectations are mixed. The company's current FY outlook shows no clear revenue acceleration, and the next FY outlook is similarly uncertain. Analysts have assigned a mean price target of ¥781.43, implying a 134.7% upside from the current market price of ¥333. However, the high price-to-revenue ratio of 448.12 and negative EBITDA multiple of -13.95 suggest that revenue growth must significantly outpace current levels to justify the valuation. Risk factors include high liquidity risk due to negative net cash after subtracting total debt, and the inherent volatility of biotech R&D pipelines. The company has not disclosed any dilution risks in the near term, with shares outstanding remaining unchanged between basic and diluted shares. However, the negative operating cash flow and high debt load could necessitate future capital raises. Recent events include the continued development of MultiStem and iPSC-based therapies, with no material regulatory or litigation events disclosed in the latest filings. Analysts have issued a mean recommendation of 2.0 (Buy), with five Buy ratings and one Hold, but no Strong Buy or Sell ratings, indicating cautious optimism.

30-day price · 4593(missing data)
No daily-bar history available from current data sources. Alternate source pending.
Profile
CompanyHealios KK
Ticker4593.T
SectorHealthcare
BusinessPharmaceuticals & Medical Research
Industry groupPharmaceuticals & Medical Research
IndustryBiotechnology & Medical Research
AI analysis

Business. Healios KK develops and commercializes regenerative medicine products, including somatic stem cell therapies for acute stroke and acute respiratory distress syndrome using MultiStem, and iPSC-based universal donor cells for cell therapy applications.

Classification. Healios is classified in the Biotechnology & Medical Research industry under the Healthcare economic sector, with a confidence level of 0.92 based on verified market data.

Healios operates with a high price-to-book ratio of 9.19 and a price-to-tangible-book ratio of 9.19, indicating a premium valuation relative to its equity and tangible assets. The company's liquidity position is mixed, with cash and equivalents of ¥5.68 billion but long-term debt of ¥7.33 billion, resulting in a debt-to-equity ratio of 1.5. The current ratio of 2.0 suggests short-term liquidity is manageable, but the negative operating cash flow of ¥3.17 billion and free cash flow of ¥2.12 billion indicate ongoing cash burn. Profitability metrics are negative, with a return on equity of -45.34% and a return on assets of -13.00%, both significantly below industry norms. The company reported a net loss of ¥2.22 billion and an operating loss of ¥33.4 billion, reflecting the high costs of R&D and commercialization in the regenerative medicine field. Gross profit is also negative at ¥114 million, underscoring the challenges of scaling revenue in a capital-intensive industry. Geographically, Healios is concentrated in Japan, with no disclosed international revenue segments. Its product portfolio is centered on MultiStem and iPSC-based therapies, with no material diversification across therapeutic areas. The company's revenue of ¥104 million is minimal relative to its R&D and capital expenditures, suggesting a pre-commercialization phase for most products. Growth expectations are mixed. The company's current FY outlook shows no clear revenue acceleration, and the next FY outlook is similarly uncertain. Analysts have assigned a mean price target of ¥781.43, implying a 134.7% upside from the current market price of ¥333. However, the high price-to-revenue ratio of 448.12 and negative EBITDA multiple of -13.95 suggest that revenue growth must significantly outpace current levels to justify the valuation. Risk factors include high liquidity risk due to negative net cash after subtracting total debt, and the inherent volatility of biotech R&D pipelines. The company has not disclosed any dilution risks in the near term, with shares outstanding remaining unchanged between basic and diluted shares. However, the negative operating cash flow and high debt load could necessitate future capital raises. Recent events include the continued development of MultiStem and iPSC-based therapies, with no material regulatory or litigation events disclosed in the latest filings. Analysts have issued a mean recommendation of 2.0 (Buy), with five Buy ratings and one Hold, but no Strong Buy or Sell ratings, indicating cautious optimism.
Key takeaways
  • Healios is valued at a premium to book despite significant losses and negative cash flows.
  • The company's high debt-to-equity ratio and negative net cash position raise liquidity concerns.
  • Analysts are cautiously optimistic, with a mean price target of ¥781.43, but the valuation is highly speculative.
  • Revenue concentration in Japan and a narrow product portfolio increase exposure to regulatory and market risks.
  • The company's R&D pipeline is its primary growth driver, but commercialization timelines remain uncertain.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$104.0M
Gross profit-$114.0M
Operating income-$3.34B
Net income-$2.22B
R&D
SG&A
D&A
SBC
Operating cash flow-$3.17B
CapEx-$168.0M
Free cash flow-$2.12B
Total assets$17.05B
Total liabilities$12.16B
Total equity$4.89B
Cash & equivalents$5.68B
Long-term debt$7.33B
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$333.00
Market cap$44.96B
Enterprise value$46.60B
P/E
Reported non-GAAP P/E
EV/Revenue448.1
EV/Op income
EV/OCF
P/B9.2
P/Tangible book9.2
Tangible book$4.89B
Net cash-$1.65B
Current ratio2.0
Debt/Equity1.5
ROA-13.0%
ROE-45.3%
Cash conversion1.4%
CapEx/Revenue-1.6%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Pharmaceuticals & Medical Research · cohort 1 companies
Metric4593Activity
Op margin-3211.5%-2.9% medp25 -218.9% · p75 9.6%bottom quartile
Net margin-2131.7%28.2% medp25 28.2% · p75 28.2%bottom quartile
Gross margin-109.6%47.8% medp25 27.6% · p75 68.9%bottom quartile
CapEx / revenue-161.5%6.6% medp25 6.6% · p75 6.6%bottom quartile
Debt / equity150.0%271.5% medp25 271.5% · p75 271.5%bottom quartile
Observations
IR observations
Mean price target781.43 JPY
Median price target800.00 JPY
High price target1,130.00 JPY
Low price target510.00 JPY
Mean recommendation2.00 (1=strong buy, 5=strong sell)
Strong-buy count1.00
Buy count5.00
Hold count1.00
Sell count0.00
Strong-sell count0.00
Mean EPS estimate-35.68 JPY
Last actual EPS-20.59 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
2026-05-04 15:03 UTC#72ba4354
Market quoteclose JPY 333.00 · shares 0.14B diluted
no public URL
2026-05-04 15:03 UTC#c48c1051
Source: analysis-pipeline (hybrid)Generated: 2026-05-04 15:04 UTCJob: eec83973