Fast Fitness Japan Incorporated

Fast Fitness Japan Incorporated

7092.T
Fast Fitness Japan IncorporatedJP flagTokyo Stock Exchange
2,303.00
JPY
-1.00
- -
43.19BMarket Cap
Fast Fitness Japan Incorporated
7092.T
(Tokyo Stock Exchange)

Recent

price

2,303.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
307.41
474.09
785.44
714.11
700.58
790.71
845.47
961.29
846.01
Revenue per Share
18.71
55.78
112.81
58.89
91.04
102.35
113.42
108.14
113.5
Basic EPS, GAAP
-7.72
64.33
-56.75
3.65
105.49
123.36
144.36
28.98
- -
Free Cash Flow per Basic Share
1.48
1.64
1.92
1.78
8.02
19.95
24.95
54.93
- -
Dividend per Share
43.03
97.17
220.22
385.66
406.16
488.91
577.59
630.93
577.96
Book Value per Share
41.11
94.99
215.09
505.06
507.53
592.43
682.14
716.28
682.58
Tangible Book Value per Share
17
17
14
16
19
19
19
19
19
Basic Weighted Avg Shares
5,203
8,024
11,334
11,164
13,097
14,787
15,825
18,009
15,825
Sales/Revenue/Turnover
12.68
20.82
24.98
20.55
22.49
22.75
22.15
18.54
22.15
Operating Margin (%)
433
563
853
1,051
1,065
1,016
865
1,058
- -
Depreciation Expense
317
944
1,628
921
1,702
1,914
2,123
2,026
2,123
Net Income, GAAP
46.26
39.56
39.83
42.09
36.73
35.23
33.85
32.9
33.85
Effective Tax Rate (%)
6.09
11.77
14.36
8.25
13
12.94
13.42
11.25
13.42
Profit Margin (%)
350
1,053
1,933
6,475
5,595
6,449
6,627
5,403
6,627
Working Capital
2,611
3,414
5,125
5,325
4,808
3,239
1,863
973
1,863
LT Debt
869
1,786
3,319
8,129
9,661
11,220
12,899
13,906
12,899
Total Equity
- -
17.64
18.85
9.5
11.17
13.08
13.84
13.36
13.84
Return on Invested Capital (%)
- -
18.58
20.09
7.81
12.31
13.83
15.28
14.65
15.28
Return on Capital (%)
- -
79.57
67.51
20
24.99
22.87
21.28
17.9
21.28
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Sep'24
Dec'24
Mar'24
ST Debt
1,500
1,437
1,376
LT Borrowings
2,526
2,193
1,863
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
19
19
19
Market Capitalization
24,711
18,874
20,332

Working Capital

FRC

in mil. unless spec.
Sep'24
Dec'24
Mar'24
Total Current Assets
12,427
12,131
12,389
Cash, Cash Equivalents & STI
10,316
9,959
10,199
Accounts Receivable, Net
1,059
1,093
1,098
Inventories
219
180
132
Total Current Liabilities
5,376
5,083
5,762
Payables & Accruals
- -
- -
- -
ST Debt
1,500
1,437
1,376
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
40.54%
7.81%
Free Cash Flow
- -
639.91%
-79.9%
Net Income, GAAP
- -
12.05%
-4.57%
Sales/Revenue/Turnover
- -
9.91%
13.8%
Total Cash Common Dividend
- -
- -
120.34%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
3,974
3,847
3,983
4,021
15,825
2025
- -
- -
- -
- -
18,009
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
38.76
- -
- -
- -
113.42
2025
- -
- -
- -
- -
108.14
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
24.95
2025
- -
- -
- -
- -
54.93
2026
- -
- -
- -
- -
- -
Business
Fast Fitness Japan Incorporated Fast Fitness Japan Incorporated (7092.T) serves as the master franchisee for Anytime Fitness in Japan, operating a network of over 1,100 24-hour fitness clubs nationwide with more than 900,000 members; the company plans and manages sports facilities, provides fitness business consultation services, and runs A PROP, an e-commerce platform offering fitness-related products such as apparel, equipment, and supplements. Founded on May 21, 2010, and headquartered at Shinjuku i-LAND WING, 6 Chome-3-1 Nishishinjuku, Shinjuku City, Tokyo 160-0023, Japan, Fast Fitness Japan focuses on the consumer cyclical leisure sector, targeting diverse demographics including younger generations with machine-focused gyms that accommodate flexible lifestyles through round-the-clock access. The company generates revenue primarily from franchise royalties, product sales to franchisees and members, direct store operations via subsidiaries, and advisory fees, while supporting franchise owners with operational know-how, training, and brand licensing. In recent developments, Fast Fitness Japan acquired an 85% stake in Eighty-8 Health & Fitness B.V. in March 2024, securing master franchisee rights for Anytime Fitness in Germany and establishing a subsidiary to drive expansion in the high-participation European market valued at approximately 790 billion yen. The company plans to introduce The Bar Method, a complementary brand from Self Esteem Brands featuring yoga, Pilates, barre, interval-training, strength, cardio classes, into Japan in 2025 as part of its medium-term management strategy through fiscal 2026, which emphasizes overseas growth and new brand development. Fast Fitness Japan aims to reach 1,400 clubs in Japan by the end of 2027 through acquisitions, franchise recruitment, and organic openings, while addressing recent speculation about privatization as unannounced and maintaining its listing on the Tokyo Stock Exchange Prime Market.