Subscribe

StemCell Institute Inc. (7096.T)

JPY768.00 +3.00 (+0.39%)
JP JPX Healthcare Biotechnology
Address 1-21-19, Toranomon 105-0001
Tokyo, JP
CEO Takafumi Shimizu
IPO 2021-06-25
ISIN JP3399640006

Explore sections of this company profile

Description

StemCell Institute Inc. provides specialized stem cell banking services throughout Japan. In addition to its core preservation activities, the company is deeply involved in the research and development of medical therapies that utilize stem cells, and it also offers banking solutions for blood vessel cells. Founded in 1999, StemCell Institute Inc. is headquartered in Tokyo, Japan, and operates as a subsidiary of Trim Medical Holdings Inc.

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
JPY768.00 +3.00 (+0.39%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
11.7K
Beta
0.60
Float Shares
2.41M
Free Float %
23.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.15% -7.85% -10.51% -22.08% -14.88% -13.58% -44.90% -70.46% -67.02% -67.02% -67.02%
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
768.00
DCF (Unlevered) 972.26 +26.6%
DCF (Levered) 381.17 -50.4%

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)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.64
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Biotechnology: +1.6%
    +4.9% Q1'26: +4.5% (vs Q1'25)
  • EPS growth Biotechnology: +29.7%
    -59.0% Q1'26: -79.1% (vs Q1'25)
  • FCF margin FCF growth · Biotechnology: +16.2%
    -0.2% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Biotechnology: +0.0%
    +7.2% Q1'26: -2.4% (vs Q1'25)
  • ROIC Biotechnology: -16.1%
    +17.1% Q1'26: -8.9% (vs Q1'25)
  • Share dilution Biotechnology: -3.4%
    -1.4% Q1'26: -2.7% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Biotechnology: 0.16×
    1.32× Q1'26: 3.99× (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 (0.62) × ERP
WACC = 94% × Ke + 6% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 359.05 Current price: 768.00
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 Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
1.78B
est: 1.76B (+1.3%)
2.09B
est: 2.12B (-1.4%)
2.48B
est: 2.57B (-3.5%)
2.68B
est: 2.74B (-2.2%)
2.87B
2.87B – 2.87B
+4.7% YoY
3.18B
3.18B – 3.18B
+10.8% YoY
3.80B
3.80B – 3.80B
+19.5% YoY
EBITDA
309.47M
est: 325.61M (-5.0%)
402.49M
est: 392.51M (+2.5%)
534.00M
est: 1.07B (-50.1%)
695.19M
est: 1.14B (-39.0%)
1.19B
1.19B – 1.19B
+4.7% YoY
1.32B
1.32B – 1.32B
+10.8% YoY
1.58B
1.58B – 1.58B
+19.5% YoY
EBIT
212.58M
est: 246.71M (-13.8%)
297.56M
est: 297.40M (+0.1%)
413.76M
est: 914.00M (-54.7%)
566.91M
est: 974.46M (-41.8%)
1.02B
1.02B – 1.02B
+4.7% YoY
1.13B
1.13B – 1.13B
+10.8% YoY
1.35B
1.35B – 1.35B
+19.5% YoY
Net Income
133.73M
est: 149.53M (-10.6%)
198.03M
est: 220.19M (-10.1%)
310.98M
est: 379.96M (-18.2%)
385.80M
est: 399.42M (-3.4%)
183.32M
183.32M – 183.32M
-54.1% YoY
203.81M
203.81M – 203.81M
+11.2% YoY
325.68M
325.68M – 325.68M
+59.8% YoY
SGA
875.00M
est: 881.63M (-0.8%)
1.03B
est: 1.06B (-3.5%)
1.14B
est: 1.29B (-11.3%)
1.27B
est: 1.37B (-7.3%)
1.44B
1.44B – 1.44B
+4.7% YoY
1.59B
1.59B – 1.59B
+10.8% YoY
1.90B
1.90B – 1.90B
+19.5% YoY
EPS
13.20
est: 14.60 (-9.6%)
19.33
est: 21.50 (-10.1%)
30.25
est: 37.10 (-18.5%)
37.67
est: 39.00 (-3.4%)
17.90
17.90 – 17.90
-54.1% YoY
19.90
19.90 – 19.90
+11.2% YoY
31.80
31.80 – 31.80
+59.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-14 B 3/5 3/5 4/5 4/5 2/5 1/5 2/5
2026-05-13 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-05-12 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-05-11 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-05-08 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-05-07 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-05-01 B 3/5 3/5 3/5 4/5 2/5 2/5 2/5
2026-04-30 B 3/5 3/5 3/5 4/5 2/5 2/5 2/5
2026-04-28 B 3/5 3/5 3/5 4/5 2/5 2/5 2/5
2026-04-27 B 3/5 3/5 3/5 4/5 2/5 2/5 2/5
2026-04-24 B 3/5 3/5 3/5 4/5 2/5 2/5 2/5
2026-04-23 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-04-22 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-04-21 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-04-20 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-04-17 B 3/5 3/5 3/5 4/5 2/5 1/5 3/5
2026-04-16 B 3/5 3/5 3/5 4/5 2/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
72.20M
OE per share TTM
7.05
Owner's Yield
1.05%
Maintenance CapEx ratio
2.00%
Maint CapEx / Avg PPE
31.4%

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

This company is not held by any ETF in our universe.

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
2.07M
Shares Outstanding
10.07M

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
Hideaki Sato Executive Officer
Mamoru Ishii Executive Officer
Satoshi Tsuchiyama Executive Officer
Takafumi Shimizu Chairman & President 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 history

Earnings history

Earnings reports

Stock splits