1. Japan Stocks

  2. •

    Consumer Defensive

  3. •

    Household & Personal Products
Mandom Corporation

Mandom Corporation

MDOMF
Mandom CorporationUS flagOther OTC
16.00
USD
- -
- -
722.18MMarket Cap
Mandom Corporation
MDOMF
(Other OTC)

Recent

price

16.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
1,156.83
1,224.54
1,278.89
1,292.28
1,458.89
1,516.85
1,605.74
1,654.39
1,740.77
1,688.94
1,796.84
1,410.97
1,276.5
1,490.93
1,628.53
1,691.27
803.85
Revenue per Share
59.69
57.14
70.55
77.14
87.49
94.64
136.52
119.05
130.17
108.76
97.67
19.17
-13.82
21.3
57.84
41.27
22.65
Basic EPS, GAAP
100.81
38.36
40.29
122.58
11.23
4.41
69.25
111.88
142.92
30.47
-55.61
-59.53
124.67
54.46
112.5
69.33
37.68
Free Cash Flow per Basic Share
25.09
29.98
30.07
29.98
32.49
37
39.46
41.47
50.97
64.42
61.57
47
33.94
37.07
39
39.98
20.06
Dividend per Share
785.16
815.34
855.92
903.06
958.12
1,015.78
1,112.84
1,190.42
1,269.65
1,313.39
1,391.01
1,383.02
1,333.16
1,316.46
1,335.35
1,332.49
1,350.02
Book Value per Share
946.79
955.67
997.18
1,083.85
1,165.75
1,283.5
1,383.69
1,455.99
1,572.78
1,436.26
1,423.42
1,381.66
1,375.45
1,429.82
1,500.08
1,574.92
1,588.24
Tangible Book Value per Share
47
47
47
47
47
47
47
47
47
47
46
45
45
45
45
45
45
Basic Weighted Avg Shares
54,304
57,262
59,801
60,427
68,215
70,925
75,078
77,351
81,386
78,997
81,774
63,310
57,361
67,047
73,233
76,183
36,100
Sales/Revenue/Turnover
22.34
25.25
10.12
9.85
10.05
9.87
8.79
9.85
10.4
9.04
7.31
-1.25
-4.02
2.11
2.77
1.36
1.05
Operating Margin (%)
2,262
2,502
2,323
2,203
2,143
2,599
2,919
3,165
3,315
3,583
4,594
5,034
5,563
5,241
4,678
4,265
2,316
Depreciation Expense
2,802
2,672
3,299
3,607
4,091
4,425
6,383
5,566
6,086
5,087
4,445
860
-621
958
2,601
1,859
1,017
Net Income, GAAP
40.87
45.33
38.47
34.68
35.83
33.46
22.25
26.64
27.6
30.06
27.27
40.62
- -
35.93
28.62
33.97
24.55
Effective Tax Rate (%)
5.16
4.67
5.52
5.97
6
6.24
8.5
7.2
7.48
6.44
5.44
1.36
-1.08
1.43
3.55
2.44
2.82
Profit Margin (%)
25,692
27,674
30,104
34,115
33,422
36,273
41,092
43,953
46,611
41,142
32,303
27,477
31,635
35,787
42,357
45,597
45,888
Working Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
LT Debt
45,058
45,291
47,082
51,035
55,179
60,979
65,856
69,590
75,748
75,808
73,450
69,711
69,050
71,181
73,206
76,671
77,239
Total Equity
16.11
17.1
7.93
7.79
8.11
7.75
7.82
8.09
8.27
6.48
5.75
-0.63
- -
1.28
1.99
0.9
0.37
Return on Invested Capital (%)
6.03
5.28
6.65
6.94
7.38
7.44
7.9
8.26
8.58
6.92
5.79
1.43
- -
1.39
3.72
3.33
1.25
Return on Capital (%)
7.77
7.13
8.44
8.77
9.4
9.59
12.83
10.34
10.58
8.42
7.13
1.37
-1.02
1.61
4.36
3.1
1.69
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Mar'24
Jun'25
Sep'25
ST Debt
102
- -
96
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
45
- -
45
Market Capitalization
- -
- -
75,072

Working Capital

FRC

•

in mil. unless spec.
Mar'24
Jun'25
Sep'25
Total Current Assets
55,960
- -
59,683
Cash, Cash Equivalents & STI
26,980
- -
31,451
Accounts Receivable, Net
12,176
- -
11,032
Inventories
15,712
- -
15,559
Total Current Liabilities
13,603
- -
13,795
Payables & Accruals
- -
- -
- -
ST Debt
102
- -
96
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
2.41%
0.92%
4.73%
Free Cash Flow
91.27%
-58.44%
-38.27%
Net Income, GAAP
-35.24%
-72.83%
-28.53%
Sales/Revenue/Turnover
1.29%
-0.37%
4.03%
Total Cash Common Dividend
1.89%
-7.04%
2.68%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
18,455
18,678
17,539
18,561
73,233
2025
- -
- -
- -
- -
76,183
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
20.26
- -
- -
- -
57.84
2025
- -
- -
- -
- -
41.27
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
18.41
- -
- -
- -
39
2025
- -
- -
- -
- -
39.98
2026
- -
- -
- -
- -
- -
Similar Companies
Horrison Resources Inc. (HRSR)
RegalWorks Media, Inc. (RWMI)
Reckitt Benckiser Group PLC (3RB.DE)
Dingdang Health Technology Group Ltd. (9886.HK)
Unicharm Corporation (UNICY)
Axil Brands, Inc. (AXIL)
Business
Mandom Corporation engages in the manufacture and sale of cosmetics, perfumes, and quasi-drugs primarily targeting men's and women's grooming needs; its core products encompass men's hair styling waxes, greases, gels, foams, sprays, shampoos, conditioners, facial cleansers, skincare, body care, deodorants, and fragrances under the flagship Gatsby brand, alongside women's offerings including hair coloring, scalp care, makeup, cleansing lotions, micellar water, makeup removers, body care, and treatment products under brands such as Lucido-L, Bifesta, Barrier Repair, Pixy, Pucelle, and Sle pia; additional lines feature Tancho hair care, Zface hygiene items, and beauty appliances. The company operates through consolidated subsidiaries and affiliates in key markets including Japan, Indonesia, China, Thailand, Malaysia, Philippines, Vietnam, Taiwan, Singapore, Korea, India, and Hong Kong, with manufacturing facilities in Japan and Indonesia, and distribution via direct sales, distributors, and self-service stores tailored to local consumer preferences. Founded in 1927 and headquartered in Osaka, Japan, Mandom Corporation, formerly Tancho Corporation until its name change in 1971, maintains leadership in Japan's men's cosmetics sector with over 60% share in hair styling and expands in emerging Asian economies through consumer-led innovation and adaptation to regional demands. Recent developments include a September 2025 takeover offer from CVC Capital Partners for an 89.65% stake at a 33% premium to prevailing share prices, alongside shareholder activism from Hibiki Path Advisors in April 2025 proposing value enhancements amid stock gains of over 40% year-to-date, Jefferies' upgrade to Buy rating reflecting price hike strategies, and a policy response in November 2025 to a rapid 17.63% stake accumulation by City Index Eleventh to safeguard corporate value.