Ryohin Keikaku Co., Ltd.

Ryohin Keikaku Co., Ltd.

7453.T
Ryohin Keikaku Co., Ltd.JP flagTokyo Stock Exchange
3,811.00
JPY
+141.00
- -
1.00TMarket Cap
Ryohin Keikaku Co., Ltd.
7453.T
(Tokyo Stock Exchange)

Recent

price

3,811.00

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
295.92
308.68
331.35
350.25
414.8
490.1
578.86
627.65
721.42
778.65
832.79
862.44
941.9
1,100.84
2,500.75
1,480.19
- -
Revenue per Share
13.52
14.29
16.52
20.47
32.23
31.38
40.92
48.75
57.35
64.46
44.23
64.45
46.62
41.75
157.1
95.92
- -
Basic EPS, GAAP
10.72
5.77
9.04
13.76
3.81
-10.86
28.25
13.82
62.86
7.18
-7.36
80.84
10.77
57.09
90.4
66.08
- -
Free Cash Flow per Basic Share
5.49
5.56
5.5
5.5
6.52
8.27
10.77
13.7
15.97
18.77
18.95
12.53
20.94
20.9
41.74
21.95
- -
Dividend per Share
122.88
132.83
147.35
162.3
189.67
213
242.79
278.21
322.13
367.82
392.56
404.45
429.59
449.31
1,011.2
580.16
- -
Book Value per Share
132.6
136.21
149
171.56
185.94
217.25
243.7
270.8
305.14
340.35
350.34
352.42
408.57
450.42
990.81
554.09
- -
Tangible Book Value per Share
555
550
536
536
530
530
531
530
525
525
526
526
527
528
265
530
- -
Basic Weighted Avg Shares
164,341
169,748
177,532
187,693
220,029
259,655
307,199
332,581
378,801
408,848
437,775
453,689
496,171
581,412
661,677
784,629
498,764
Sales/Revenue/Turnover
17.02
16.35
8.7
9.78
9.51
9.19
11.21
11.51
11.96
10.94
8.31
9.36
6.61
5.7
8.48
9.41
8.47
Operating Margin (%)
3,078
2,783
3,430
3,341
4,348
5,849
7,849
8,601
9,864
11,121
18,851
20,122
23,286
26,070
28,974
32,304
- -
Depreciation Expense
7,506
7,859
8,850
10,970
17,096
16,623
21,718
25,831
30,113
33,845
23,253
33,903
24,558
22,052
41,566
50,846
31,765
Net Income, GAAP
42.06
38.86
41.09
38.4
33.82
37.18
35.49
33.11
33.14
36.66
34.42
30.7
25.38
33.88
30.17
22.87
29.47
Effective Tax Rate (%)
4.57
4.63
4.99
5.84
7.77
6.4
7.07
7.77
7.95
8.28
5.31
7.47
4.95
3.79
6.28
6.48
6.37
Profit Margin (%)
34,914
36,432
41,647
49,871
50,425
63,912
74,922
80,736
99,486
113,948
108,231
127,331
183,283
169,942
214,423
232,379
348,600
Working Capital
5
5
- -
- -
1,150
11,692
7,913
- -
1,614
617
26,139
29,772
60,312
45,993
74,467
73,241
78,553
LT Debt
77,066
78,502
83,528
96,048
111,012
128,669
143,171
157,018
174,424
195,186
208,491
214,870
244,850
267,444
297,003
335,919
323,426
Total Equity
21.08
21.05
10.81
12.04
12.74
11.26
14.2
15.2
16.86
14.39
10.44
10.03
7.41
6.31
10.18
13.56
7.27
Return on Invested Capital (%)
11.27
10.73
11.21
12.76
17.48
14.01
15.61
16.71
17.82
17.93
10.92
12.26
8.05
7.13
12.25
13.63
8.78
Return on Capital (%)
11.37
11.12
11.65
13.22
18.23
15.57
17.97
18.7
19.03
18.68
11.64
16.18
11.19
9.51
16.47
17.68
12.01
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Aug'24
Nov'25
Feb'25
ST Debt
17,602
- -
34,908
LT Borrowings
40,000
- -
42,403
LT Finance Leases
34,467
- -
36,150
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
529
- -
530
Market Capitalization
724,734
812,743
- -

Working Capital

FRC

in mil. unless spec.
Aug'24
Nov'25
Feb'25
Total Current Assets
335,447
- -
348,600
Cash, Cash Equivalents & STI
125,225
- -
118,899
Accounts Receivable, Net
16,804
- -
14,508
Inventories
154,020
- -
171,619
Total Current Liabilities
121,024
- -
- -
Payables & Accruals
- -
- -
- -
ST Debt
17,602
- -
34,908
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
10.11%
10.08%
13.1%
Free Cash Flow
-118.05%
-165.6%
46.45%
Net Income, GAAP
16.61%
23.77%
22.33%
Sales/Revenue/Turnover
11.8%
12.51%
18.58%
Total Cash Common Dividend
13.05%
7.8%
5.33%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
162,913
156,926
175,860
165,978
661,677
2025
- -
- -
- -
- -
784,629
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
18.53
- -
- -
- -
157.1
2025
- -
- -
- -
- -
95.92
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
41.74
2025
- -
- -
- -
- -
21.95
2026
- -
- -
- -
- -
- -
Business
Ryohin Keikaku Co., Ltd. operates as a retailer and wholesaler primarily under the MUJI brand, offering a comprehensive range of household goods, consumer products, and food items. Its main products include home furnishings such as furniture, accessories, antiques, curtains, and rugs; apparel; travel and commuting goods; toiletries and daily necessities; and ready-to-eat meals through its Café&Meal MUJI brand. The company also engages in the development, consulting, and design of residential and commercial spaces, alongside managing green/environmental businesses. It operates MUJI stores globally with a significant presence in Japan, China, and East Asia, and runs multiple formats including MUJI to GO, MUJI Campsite, MUJI HOUSE, and an e-commerce platform muji.com. Founded in June 1989 and headquartered in Tokyo, Japan, Ryohin Keikaku has recently expanded its business through innovative service offerings and strategic partnerships. Key recent initiatives include the launch of “MUJI room essentials,” a comprehensive one-stop service for accommodation owners developed in collaboration with Airbnb targeting mid- to long-term stays, student dormitories, and company housing. In 2025, the company agreed with JERA to establish MUJI ENERGY, expanding into renewable energy generation and green transformation services. Additionally, Ryohin Keikaku released new product lines such as lime-fermented chocolate confectionery developed with Dari K Inc., and renewed offerings in its original blend coffee series in partnership with Daterra coffee. The company reported strong financial performance for the fiscal year ending August 31, 2025, with a notable increase in operating revenue and profit driven by domestic and East Asian market expansions, including over 1,400 MUJI stores worldwide. Ryohin Keikaku continues to focus on sustainability, quality, and global brand growth as part of its long-term strategic direction, targeting further store openings and enhanced product development to meet evolving consumer demands. Ryohin Keikaku operates mainly in the consumer cyclical sector, retailing in Japan, China, and other East Asian countries, with subsidiaries including Muji Europe Holdings Ltd. in the UK. The company blends retail with green business initiatives, leveraging its brand strength in lifestyle, home, and consumer goods while expanding into renewable energy and integrated service models. Overall, Ryohin Keikaku offers a broad spectrum of lifestyle products and services under the MUJI brand, combining minimalist design and sustainability principles with strategic growth in international markets and new business ventures in the environmental sector.