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
488059

CellSource Co Ltd

PharmaceuticalsVerified

CellSource maintains a strong liquidity position with a current ratio of 12.39 and cash and equivalents of ¥4.71 billion, significantly exceeding the typical liquidity requirements for its industry. The company's debt-to-equity ratio is 0.01, indicating a conservative capital structure with minimal leverage. Profitability metrics show a return on equity (ROE) of 0.18% and a return on assets (ROA) of 0.15%, both below the median for the Pharmaceuticals & Medical Research sector. This suggests that the company is not generating strong returns relative to its equity and asset base. The company's revenue is split between two segments: Regenerative Medicine Related and Consumer. While the financial data does not provide a breakdown of revenue by segment, the company's exposure to the consumer market may offer diversification benefits. However, the lack of detailed segment data limits the ability to assess concentration risk. Looking ahead, the company's growth trajectory is modest. Analysts have assigned a mean price target of ¥880.00, with a single "Hold" recommendation and no "Buy" or "Strong Buy" ratings. This suggests limited upside potential in the near term. Risk factors for CellSource are currently low, with no immediate liquidity or dilution concerns identified. The company's low debt levels and strong cash position reduce financial risk. However, the low ROE and ROA indicate operational inefficiencies that could affect long-term performance. Recent filings and transcripts do not highlight any significant events or strategic shifts. The company appears to be maintaining a stable but unremarkable performance, with no major capital expenditures or R&D investments reported in the latest financial snapshot.

30-day price · 4880-42.00 (-10.7%)
Low$350.00High$411.00Close$350.00As of18 May, 00:00 UTC
Profile
CompanyCellSource Co Ltd
Ticker4880.T
SectorHealthcare
BusinessPharmaceuticals & Medical Research
Industry groupPharmaceuticals & Medical Research
IndustryPharmaceuticals
AI analysis

Business. CellSource Co., Ltd. operates in the regenerative medicine and consumer cosmetics markets, providing tissue and cell processing services to medical institutions and selling beauty products to general consumers.

Classification. CellSource is classified under the Healthcare economic sector, specifically in the Pharmaceuticals & Medical Research business sector, with a high confidence level of 0.92.

CellSource maintains a strong liquidity position with a current ratio of 12.39 and cash and equivalents of ¥4.71 billion, significantly exceeding the typical liquidity requirements for its industry. The company's debt-to-equity ratio is 0.01, indicating a conservative capital structure with minimal leverage. Profitability metrics show a return on equity (ROE) of 0.18% and a return on assets (ROA) of 0.15%, both below the median for the Pharmaceuticals & Medical Research sector. This suggests that the company is not generating strong returns relative to its equity and asset base. The company's revenue is split between two segments: Regenerative Medicine Related and Consumer. While the financial data does not provide a breakdown of revenue by segment, the company's exposure to the consumer market may offer diversification benefits. However, the lack of detailed segment data limits the ability to assess concentration risk. Looking ahead, the company's growth trajectory is modest. Analysts have assigned a mean price target of ¥880.00, with a single "Hold" recommendation and no "Buy" or "Strong Buy" ratings. This suggests limited upside potential in the near term. Risk factors for CellSource are currently low, with no immediate liquidity or dilution concerns identified. The company's low debt levels and strong cash position reduce financial risk. However, the low ROE and ROA indicate operational inefficiencies that could affect long-term performance. Recent filings and transcripts do not highlight any significant events or strategic shifts. The company appears to be maintaining a stable but unremarkable performance, with no major capital expenditures or R&D investments reported in the latest financial snapshot.
Key takeaways
  • CellSource has a strong liquidity position with a current ratio of 12.39 and ¥4.71 billion in cash and equivalents.
  • The company's ROE and ROA are below sector medians, indicating weak profitability.
  • Analysts have assigned a "Hold" rating with no upside potential in the near term.
  • The company's capital structure is conservative, with minimal debt and a debt-to-equity ratio of 0.01.
  • No immediate liquidity or dilution risks are present, but operational inefficiencies may limit long-term growth.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$3.71B
Gross profit$2.09B
Operating income$108.9M
Net income$10.7M
R&D
SG&A
D&A
SBC
Operating cash flow$333.1M
CapEx-$50.1M
Free cash flow$59.9M
Total assets$7.02B
Total liabilities$1.01B
Total equity$6.02B
Cash & equivalents$4.71B
Long-term debt$56.7M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$3.71B$108.9M$10.7M$59.9M
FY-1$4.36B$140.9M$237.9M-$553.4M
FY-2$4.51B$1.23B$923.1M$628.0M
FY-3$4.27B$1.56B$1.02B$964.1M
FY-4$2.92B$992.4M$651.4M$620.5M
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$7.02B$6.02B$4.71B
FY-1$7.07B$6.04B$4.32B
FY-2$6.88B$6.20B$4.78B
FY-3$4.60B$3.79B$3.12B
FY-4$3.37B$2.72B$2.41B
PeriodOCFCapExFCFSBC
FY0$333.1M-$50.1M$59.9M
FY-1$591.7M-$539.7M-$553.4M
FY-2$846.7M-$359.0M$628.0M
FY-3$847.6M-$99.2M$964.1M
FY-4$898.2M-$61.5M$620.5M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$860.0M$50.9M$33.6M
FQ-1$893.4M-$20.4M-$75.6M
FQ-2$997.6M$108.1M$75.1M
FQ-3$971.3M$80.2M$56.6M
FQ-4$849.2M-$59.0M-$45.5M
FQ-5$1.01B-$254.4M-$136.3M
FQ-6$1.11B$108.8M$74.2M
FQ-7$1.05B$76.3M$156.1M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$6.89B$5.95B$4.63B
FQ-1$7.02B$6.02B$4.71B
FQ-2$7.31B$6.09B$4.63B
FQ-3$6.94B$5.95B$4.41B
FQ-4$6.88B$5.89B$4.26B
FQ-5$7.07B$6.04B$4.32B
FQ-6$6.86B$6.17B$4.39B
FQ-7$6.88B$6.10B$4.60B
PeriodOCFCapExFCFSBC
FQ0
FQ-1$333.1M-$50.1M
FQ-2
FQ-3$174.9M-$15.3M
FQ-4
FQ-5$591.7M-$539.7M
FQ-6
FQ-7$526.7M-$314.2M
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$6.02B
Net cash$4.66B
Current ratio12.4
Debt/Equity0.0
ROA0.1%
ROE0.2%
Cash conversion31.2%
CapEx/Revenue-1.4%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskLow
  • No immediate filing-based liquidity or dilution flags were detected.
Industry benchmarks
Activity: Pharmaceuticals & Medical Research · cohort 1 companies
Metric4880Activity
Op margin2.9%-2.9% medp25 -218.9% · p75 9.6%above median
Net margin0.3%28.2% medp25 28.2% · p75 28.2%bottom quartile
Gross margin56.2%47.8% medp25 27.6% · p75 68.9%above median
CapEx / revenue-1.4%6.6% medp25 6.6% · p75 6.6%bottom quartile
Debt / equity1.0%271.5% medp25 271.5% · p75 271.5%bottom quartile
Observations
IR observations
Mean price target880.00 JPY
Median price target880.00 JPY
High price target880.00 JPY
Low price target880.00 JPY
Mean recommendation3.00 (1=strong buy, 5=strong sell)
Strong-buy count0.00
Buy count0.00
Hold count1.00
Sell count0.00
Strong-sell count0.00
Mean EPS estimate5.00 JPY
Last actual EPS0.54 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
2026-05-12 01:50 UTC#553132cc
Market quoteclose JPY 362.00 · shares 0.02B diluted
no public URL
2026-05-10 01:46 UTC#e5a8c516
Source: analysis-pipeline (hybrid)Generated: 2026-05-12 01:52 UTCJob: aaa7b3d3