1. Japan Stocks

  2. •

    Consumer Cyclical

  3. •

    Apparel - Retail
TOKYO BASE Co.,Ltd.

TOKYO BASE Co.,Ltd.

3415.T
TOKYO BASE Co.,Ltd.JP flagTokyo Stock Exchange
410.00
JPY
+28.00
- -
17.47BMarket Cap
TOKYO BASE Co.,Ltd.
3415.T
(Tokyo Stock Exchange)

Recent

price

410.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2015
2016
2017
2018
2019
2020
2021
2023
2024
2025
2026
TTM
FRC
121.14
158.86
233.32
306.34
295.89
321.08
318.29
418.17
435.75
464.41
- -
434.18
Revenue per Share
10.45
11.29
21.35
26.99
20.49
19.65
-2.44
-11.76
7.31
17.85
- -
8.91
Basic EPS, GAAP
5.78
2.77
29.12
10.66
12.4
18.83
-11.95
-15.55
15.77
30.39
- -
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
1.99
4.22
- -
- -
Dividend per Share
24.8
40.98
54.03
88.51
98.89
117.39
118.48
127.27
110.03
107.71
- -
92.01
Book Value per Share
25.16
47.14
66.56
97.7
106.91
122.51
68.37
115.57
119.82
116.83
- -
98.9
Tangible Book Value per Share
37
38
40
42
47
47
46
46
46
44
- -
45
Basic Weighted Avg Shares
4,470
6,089
9,356
12,782
13,954
15,247
14,674
19,182
19,986
20,208
23,734
19,439
Sales/Revenue/Turnover
14.05
10.84
13.8
12.32
10.07
8.49
1.41
1.12
4.41
7.29
8.24
5.6
Operating Margin (%)
35
69
79
122
151
172
191
1,167
982
485
555
- -
Depreciation Expense
386
433
856
1,126
966
933
-112
-540
335
777
1,209
399
Net Income, GAAP
37.08
33.14
30.85
28.6
29.46
29.71
- -
- -
60.67
37.57
31.82
57.17
Effective Tax Rate (%)
8.63
7.1
9.15
8.81
6.93
6.12
-0.77
-2.81
1.68
3.84
5.09
2.05
Profit Margin (%)
483
1,065
2,125
3,885
4,125
5,404
1,917
1,934
4,349
3,581
3,134
3,620
Working Capital
17
- -
444
1,085
743
1,363
1,013
1,162
1,983
1,565
1,569
2,407
LT Debt
936
1,815
2,682
4,087
5,100
5,875
3,219
5,366
5,534
5,108
6,266
4,457
Total Equity
- -
26.1
31.67
23.32
15.35
11.73
- -
- -
3.54
9.37
12.27
4.77
Return on Invested Capital (%)
- -
30.98
39.71
28.16
16.75
13.05
- -
- -
3.68
8.78
12.4
4.28
Return on Capital (%)
- -
34.8
45.82
38.44
23.13
18.23
-2.04
-9.55
6.16
15.96
23.2
7.93
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Jan'24
Apr'25
Jul'25
ST Debt
2,461
2,353
2,821
LT Borrowings
1,852
1,560
2,335
LT Finance Leases
131
100
72
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
46
43
43
Market Capitalization
14,907
13,342
12,446

Working Capital

FRC

•

in mil. unless spec.
Jan'24
Apr'25
Jul'25
Total Current Assets
8,679
7,617
8,173
Cash, Cash Equivalents & STI
4,163
2,389
3,828
Accounts Receivable, Net
1,046
1,268
993
Inventories
3,123
3,489
3,000
Total Current Liabilities
4,330
4,700
4,553
Payables & Accruals
- -
- -
- -
ST Debt
2,461
2,353
2,821
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
27.36%
7.92%
22.67%
Free Cash Flow
63.6%
-67.36%
-86.18%
Net Income, GAAP
41.67%
58.53%
55.63%
Sales/Revenue/Turnover
19.46%
9.94%
17.45%
Total Cash Common Dividend
- -
- -
18.3%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
4,771
4,339
- -
- -
20,208
2026
- -
- -
- -
- -
23,734
2027
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
2.24
- -
- -
- -
17.85
2026
- -
- -
- -
- -
- -
2027
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
4.22
2026
- -
- -
- -
- -
- -
2027
- -
- -
- -
- -
- -
Similar Companies
Lululemon Athletica Inc. (0JVT.L)
Heads UP Ventures Limited (HEADSUP.NS)
United Arrows Ltd. (7606.T)
Lulu's Fashion Lounge Holdings, Inc. (LVLU)
Reitmans (Canada) Limited (RET.V)
Trent Limited (TRENT.NS)
Business
TOKYO BASE Co., Ltd. engages in the retail of fashion apparel, personal items, and miscellaneous goods primarily in Japan with expanding international operations. Founded in 2008 and headquartered in Tokyo, Japan, the company operates stores under multiple brands including STUDIOUS, THE TOKYO, UNITED TOKYO, PUBLIC TOKYO, CITY TOKYO, CONZ, JAPAN EDITION, and RITAN; it offers clothing products such as jackets, blousons, rider jackets, coats, downs, shirts, and related fashion items for men and women through physical stores and online platforms. The company maintains 91 shops worldwide, comprising 75 domestic locations and 16 overseas in cities including Tokyo, Shanghai, New York, and London, targeting fashion-conscious consumers with Japanese design-focused products that emphasize quality craftsmanship and contemporary style. Originally known as Studious Co., Ltd., it changed its name to TOKYO BASE Co., Ltd. in June 2016 to reflect its strategic focus on promoting Japanese brands globally; recent expansions include growth in overseas stores and e-commerce, alongside efforts to enhance supply chain automation and international market penetration as of 2025.