Subscribe

Milbon Co., Ltd. (4919.T)

JPY2,826.00 +19.00 (+0.68%)
JP JPX Consumer Defensive Household & Personal Products
Address Kyobashi Ed Grand 104-0031
Tokyo, JP
CEO Hidenori Sakashita
IPO 2001-01-04
ISIN JP3910650005

Explore sections of this company profile

Also trades on Other OTC · MIOFF (USD) Tokyo Stock Exchange · 4919.T (JPY)
Description

Milbon Co., Ltd. is a Japanese firm dedicated to the creation, production, and distribution of professional-grade hair care products, primarily targeting the salon industry. Their comprehensive product line for stylists includes a variety of items such as hair colorants, styling solutions, perming agents, shampoos, specialized hair treatments, and medicinal formulations to promote hair growth. The company also offers a selection of skincare and cosmetic products. Although its main operations are within the Japanese domestic market, Milbon additionally exports its goods internationally. The company was founded in 1960 under the name Yutaka Beauty Chemicals Co., Ltd., before adopting its current name, Milbon Co., Ltd., in January 1965. Its corporate headquarters are situated in Tokyo, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY2,826.00 +19.00 (+0.68%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
123.5K
Beta
0.07
Float Shares
23.11M
Free Float %
72.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+8.26% +10.08% +0.70% +0.51% +13.63% +13.26% +10.93% -48.29% -54.38% +11.72% +155.08%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2,826.00
DCF (Unlevered) 3,894.25 +37.8%
DCF (Levered) 3,478.40 +23.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 33% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
8.62
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Household & Personal Products: +3.3%
    +3.0% Q1'26: +11.0% (vs Q1'25)
  • EPS growth Household & Personal Products: +8.8%
    -31.1% Q1'26: +125.1% (vs Q1'25)
  • FCF margin FCF growth · Household & Personal Products: +44.8%
    +7.0% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Household & Personal Products: +9.9%
    +10.3% Q1'26: +10.1% (vs Q1'25)
  • ROIC Household & Personal Products: +8.2%
    +10.2% Q1'26: +10.0% (vs Q1'25)
  • Share dilution Household & Personal Products: +0.2%
    -0.6% Q1'26: -2.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Household & Personal Products: -0.51×
    0.00× Q1'26: 0.00× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.08) × ERP
WACC = 100% × Ke + 0% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,894.25 Current price: 2,826.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
3 Rev. Ana.
3 EPS Ana.
Dec 2027
3 Rev. Ana.
3 EPS Ana.
Dec 2028
3 Rev. Ana.
3 EPS Ana.
Dec 2029
2 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
27.38B
est: 27.37B (+0.0%)
29.13B
est: 29.35B (-0.7%)
33.46B
est: 32.66B (+2.4%)
33.88B
est: 35.00B (-3.2%)
36.27B
est: 36.60B (-0.9%)
35.73B
est: 35.20B (+1.5%)
41.58B
est: 40.99B (+1.4%)
45.24B
est: 44.97B (+0.6%)
47.76B
est: 49.59B (-3.7%)
51.32B
est: 51.07B (+0.5%)
52.86B
est: 52.70B (+0.3%)
56.49B
56.08B – 57.15B
+7.2% YoY
58.24B
57.70B – 59.10B
+3.1% YoY
60.83B
60.83B – 60.83B
+4.5% YoY
64.70B
64.17B – 65.56B
+6.4% YoY
68.00B
67.44B – 68.90B
+5.1% YoY
EBITDA
5.77B
est: 5.52B (+4.5%)
6.20B
est: 5.92B (+4.7%)
6.61B
est: 6.59B (+0.4%)
7.64B
est: 7.06B (+8.2%)
8.25B
est: 7.38B (+11.7%)
8.00B
est: 7.10B (+12.7%)
9.60B
est: 8.27B (+16.0%)
9.63B
est: 9.07B (+6.2%)
7.80B
est: 9.23B (-15.5%)
9.11B
est: 9.51B (-4.2%)
7.75B
est: 9.81B (-21.1%)
10.52B
10.44B – 10.64B
+7.2% YoY
10.84B
10.74B – 11.01B
+3.1% YoY
11.33B
11.33B – 11.33B
+4.5% YoY
12.05B
11.95B – 12.21B
+6.4% YoY
12.66B
12.56B – 12.83B
+5.1% YoY
EBIT
4.73B
est: 4.28B (+10.4%)
5.11B
est: 4.59B (+11.3%)
5.33B
est: 5.11B (+4.3%)
6.26B
est: 5.48B (+14.3%)
6.75B
est: 5.73B (+17.9%)
6.39B
est: 5.51B (+16.1%)
7.82B
est: 6.42B (+21.9%)
7.55B
est: 7.04B (+7.3%)
5.53B
est: 7.00B (-21.1%)
6.82B
est: 7.21B (-5.4%)
5.43B
est: 7.44B (-27.1%)
7.98B
7.92B – 8.07B
+7.2% YoY
8.23B
8.15B – 8.35B
+3.1% YoY
8.59B
8.59B – 8.59B
+4.5% YoY
9.14B
9.06B – 9.26B
+6.4% YoY
9.61B
9.53B – 9.73B
+5.1% YoY
Net Income
2.95B
est: 2.97B (-0.6%)
3.07B
est: 3.13B (-1.8%)
3.82B
est: 4.17B (-8.4%)
4.50B
est: 4.31B (+4.3%)
4.52B
est: 4.47B (+1.1%)
4.20B
est: 4.06B (+3.6%)
5.11B
est: 5.19B (-1.5%)
5.58B
est: 5.62B (-0.8%)
4.00B
est: 4.09B (-2.1%)
5.02B
est: 4.88B (+2.8%)
3.44B
est: 3.44B (+0.0%)
4.57B
4.45B – 4.81B
+32.9% YoY
5.04B
4.75B – 5.43B
+10.3% YoY
5.42B
5.06B – 5.99B
+7.6% YoY
5.90B
5.84B – 6.00B
+8.8% YoY
6.51B
6.44B – 6.63B
+10.4% YoY
SGA
12.74B
est: 12.63B (+0.9%)
13.75B
est: 13.54B (+1.6%)
16.03B
est: 15.07B (+6.4%)
14.45B
est: 16.15B (-10.5%)
15.43B
est: 16.88B (-8.6%)
15.41B
est: 16.24B (-5.1%)
17.94B
est: 18.91B (-5.1%)
19.88B
est: 20.75B (-4.2%)
21.67B
est: 22.85B (-5.2%)
23.32B
est: 23.53B (-0.9%)
27.75B
est: 24.28B (+14.3%)
26.03B
25.84B – 26.33B
+7.2% YoY
26.83B
26.59B – 27.23B
+3.1% YoY
28.03B
28.03B – 28.03B
+4.5% YoY
29.81B
29.57B – 30.21B
+6.4% YoY
31.33B
31.08B – 31.75B
+5.1% YoY
EPS
90.10
est: 91.17 (-1.2%)
93.74
est: 96.03 (-2.4%)
116.58
est: 127.98 (-8.9%)
137.31
est: 132.40 (+3.7%)
137.99
est: 137.21 (+0.6%)
129.24
est: 124.61 (+3.7%)
157.17
est: 159.35 (-1.4%)
171.49
est: 172.59 (-0.6%)
122.99
est: 125.55 (-2.0%)
154.12
est: 150.37 (+2.5%)
106.26
est: 107.87 (-1.5%)
143.27
137.50 – 148.82
+32.8% YoY
158.20
146.90 – 167.90
+10.4% YoY
170.37
156.40 – 185.22
+7.7% YoY
182.30
180.35 – 185.45
+7.0% YoY
201.30
199.15 – 204.78
+10.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-05-14 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-05-13 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-05-12 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-05-11 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-05-08 B+ 3/5 4/5 3/5 4/5 1/5 2/5 4/5
2026-05-07 B+ 3/5 4/5 3/5 4/5 1/5 2/5 4/5
2026-05-01 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-30 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-28 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-27 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-24 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-23 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-22 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-21 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-20 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-17 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-16 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.47B
OE per share TTM
45.07
Owner's Yield
1.82%
Maintenance CapEx ratio
18.73%
Maint CapEx / Avg PPE
42.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 81 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.09% 335.6K 0.58%
2 iShares MSCI Japan Small-Cap ETF SCJ 0.03% 82.7K 0.50%
3 State Street SPDR S&P International Small Cap ETF GWX 0.03% 269.9K 0.40%
4 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.03% 164.6K 0.58%
5 WisdomTree Japan Hedged Equity Fund DXJ 0.03% 1.84M 0.48%
6 WisdomTree Japan Equity UCITS ETF - EUR Hedged Acc DXJF.MI 0.02% 183.5K 0.45%
7 WisdomTree Japan Equity UCITS ETF - USD Hedged Acc DXJA.L 0.02% 161.1K 0.48%
8 WisdomTree Japan Equity UCITS ETF DXJ.L 0.02% 161.1K 0.48%
9 WisdomTree Japan Equity UCITS ETF - GBP Hedged DXJP.L 0.02% 215.4K 0.45%
10 WisdomTree Japan Equity UCITS ETF - CHF Hedged Acc DXJD.SW 0.02% 198.9K 0.45%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
4.57M
Shares Outstanding
31.78M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Hidenori Sakashita President, Chief Executive Officer & Representative Director 91M male
Hiroyuki Ogata Head of Business Strategy Division & Marketing, Senior Executive Officer& Director male
Harumichi Okazaki Chief of Financial Planning, Senior Managing Executive Officer & Director male
Kazunobu Konoike GM of Production HQ, Senior Executive Officer, Chief of Development Division & Director male
Masahiro Murai MD of Finance, Corporate Communications & Sustainability and Director male
Shinichiro Hyogo Executive Officer of Corporate Communications & Finance male
Junji Morimoto Senior Executive Officer, Head of Human Resources & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits