Joshin Denki Co., Ltd.

8173.T

8173.TJoshin Denki Co., Ltd. JP flag

Tokyo Stock Exchange

2,307.00

JPY

-21.00

(-0.90%)

185.84EPS

12.41P/E

59.63BMarket Cap

Aug 04Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

JP3393000009

Return %

Stock

S&P500

-10.23

9.99

25.65

59.68

12.54

94.43

Use logarithmic scale

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	16,429.3	14,721.94	16,079.32	14,781.29	14,340.36	14,176.49	14,786.58	15,195.94	15,560.74	16,785.18	15,299.56	15,341.8	15,343.76	15,279.79
Basic EPS, GAAP	250.14	139.23	121.54	133.61	166.23	196.52	210.59	239.1	202.84	331.61	238.77	186.75	185.9	185.12
Free Cash Flow per Basic Share	-279.9	-440.3	-40.98	-1.15	-132.53	219.09	359.5	-177.2	208.94	727.62	-274.38	-81.51	-162.22	- -
Dividend per Share	29.88	32.26	31.77	31.87	31.94	32.6	32.42	42.52	50.39	50.08	75.13	75.53	75.45	- -
Book Value per Share	1,823.52	1,928.72	2,008.4	2,094.07	2,109.83	2,259	2,430.13	2,619.08	2,762.49	3,008.45	2,989.05	3,108.77	3,247.87	3,234.33
Tangible Book Value per Share	2,141.31	2,265.51	2,396.7	2,564.68	2,623.6	2,799.01	2,973.84	3,150.25	3,248.96	3,617.74	3,595.42	3,689.38	3,879.42	3,863.25
Basic Weighted Avg Shares	25	25	25	25	26	26	26	27	27	27	27	27	26	26
Sales/Revenue/Turnover	410,174	365,958	401,798	372,385	375,782	374,387	391,726	403,832	415,643	449,121	409,508	408,460	403,692	403,692
Operating Margin (%)	2.98	1.48	1.84	1.79	2.09	2.13	2.47	2.72	2.16	3.68	2.17	2.03	2.07	2.07
Depreciation Expense	3,926	4,167	4,399	4,665	4,659	4,506	4,483	4,864	5,087	5,330	5,523	5,572	5,763	- -
Net Income, GAAP	6,245	3,461	3,037	3,366	4,356	5,190	5,579	6,354	5,418	8,873	6,391	4,972	4,891	4,891
Effective Tax Rate (%)	44.84	32.31	47.5	44.28	34.71	22.61	38.75	33.98	33.2	30.03	33.07	34.84	36.66	36.66
Profit Margin (%)	1.52	0.95	0.76	0.9	1.16	1.39	1.42	1.57	1.3	1.98	1.56	1.22	1.21	1.21
Working Capital	13,312	15,899	22,036	18,175	24,324	24,238	21,145	23,087	23,140	27,236	29,467	30,182	39,434	39,434
LT Debt	23,453	26,963	30,825	25,415	25,558	28,908	27,760	28,149	27,572	21,046	19,730	18,265	23,515	23,515
Total Equity	55,414	58,534	61,949	66,808	70,774	75,857	80,891	86,090	89,147	99,302	98,640	100,697	104,612	104,612
Return on Invested Capital (%)	7.08	3.56	3.51	3.27	4.36	5.09	4.76	5.54	4.45	8.41	4.23	3.75	3.43	3.43
Return on Capital (%)	7.7	4.05	3.32	3.62	4.54	5.21	5.41	5.82	4.75	7.66	5.46	4.05	3.73	3.73
Return on Common Equity (%)	14.06	7.41	6.19	6.54	8.06	9.03	9	9.48	7.56	11.5	7.96	6.11	5.82	5.82

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	0.17%	0.14%	-1.17%
Net Income, GAAP	7.8%	-0.55%	-1.63%
Free Cash Flow	1,134.61%	-16.23%	96.68%
Total Cash Common Dividend	- -	- -	-1.29%
Total Equity	5.43%	4.05%	3.89%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Ryuhei Kanatani
Full Time Employees: 4,245
Sector: Consumer Cyclical
Industry: Department Stores
Address: 1-6-5 Nipponbashi Nishi Osaka Japan 556-8550
IPO Date: Jan 4, 2001
Website: joshin.co.jp
Similar Companies: Ripley Corp S.A. (RIPLEY.SN)
Shanghai Bailian (Group) Co., Ltd. (600827.SS)
Sok Marketler Ticaret A.S. (SOKM.IS)
BGF Co., Ltd. (027410.KS)
Maoye Commercial Co., Ltd. (600828.SS)
Hefei Department Store Group Co.,Ltd (000417.SZ)
Business: Joshin Denki Co., Ltd. engages in the sale, delivery, installation, maintenance, and repair of home appliances, information and communication equipment, entertainment products, and housing equipment and related products. It operates through a network of 220 stores and 24 service centers in Japan. The company was formerly known as Joshin Denki Sangyo Co., Ltd. and changed its name to Joshin Denki Co., Ltd. in April 1958. Joshin Denki Co., Ltd. was founded in 1948 and is headquartered in Osaka, Japan.

Year	Q1	Q2	Q3	Q4	FY
2022	73.74	- -	- -	- -	238.77
2023	37.95	- -	- -	- -	186.75
2024	23.47	- -	- -	- -	185.9

Year	Q1	Q2	Q3	Q4	FY
2022	- -	- -	- -	- -	75.13
2023	- -	- -	- -	- -	75.53
2024	- -	- -	- -	- -	75.45

	Sep'24	Dec'24	Mar'24
ST Debt	24,488	29,928	30,100
LT Borrowings	21,510	20,627	23,003
LT Finance Leases	- -	- -	512
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	26	26	26
Market Capitalization	60,213	62,159	61,506

	Sep'24	Dec'24	Mar'24
Total Current Assets	127,381	137,667	124,005
Accounts Receivable, Net	20,719	24,732	20,115
Cash, Cash Equivalents & STI	5,516	3,947	3,891
Inventories	79,302	89,209	78,369
Total Current Liabilities	90,812	102,181	84,571
Payables & Accruals	- -	- -	- -
ST Debt	24,488	29,928	30,100
Deferred Revenue	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	97,423	103,399	106,234	102,452	409,508
2023	94,601	103,317	107,724	102,818	408,460
2024	90,377	107,106	109,807	96,402	403,692

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	16,429.3	14,721.94	16,079.32	14,781.29	14,340.36	14,176.49	14,786.58	15,195.94	15,560.74	16,785.18	15,299.56	15,341.8	15,343.76	15,279.79
Basic EPS, GAAP	250.14	139.23	121.54	133.61	166.23	196.52	210.59	239.1	202.84	331.61	238.77	186.75	185.9	185.12
Free Cash Flow per Basic Share	-279.9	-440.3	-40.98	-1.15	-132.53	219.09	359.5	-177.2	208.94	727.62	-274.38	-81.51	-162.22	- -
Dividend per Share	29.88	32.26	31.77	31.87	31.94	32.6	32.42	42.52	50.39	50.08	75.13	75.53	75.45	- -
Book Value per Share	1,823.52	1,928.72	2,008.4	2,094.07	2,109.83	2,259	2,430.13	2,619.08	2,762.49	3,008.45	2,989.05	3,108.77	3,247.87	3,234.33
Tangible Book Value per Share	2,141.31	2,265.51	2,396.7	2,564.68	2,623.6	2,799.01	2,973.84	3,150.25	3,248.96	3,617.74	3,595.42	3,689.38	3,879.42	3,863.25
Basic Weighted Avg Shares	25	25	25	25	26	26	26	27	27	27	27	27	26	26
Sales/Revenue/Turnover	410,174	365,958	401,798	372,385	375,782	374,387	391,726	403,832	415,643	449,121	409,508	408,460	403,692	403,692
Operating Margin (%)	2.98	1.48	1.84	1.79	2.09	2.13	2.47	2.72	2.16	3.68	2.17	2.03	2.07	2.07
Depreciation Expense	3,926	4,167	4,399	4,665	4,659	4,506	4,483	4,864	5,087	5,330	5,523	5,572	5,763	- -
Net Income, GAAP	6,245	3,461	3,037	3,366	4,356	5,190	5,579	6,354	5,418	8,873	6,391	4,972	4,891	4,891
Effective Tax Rate (%)	44.84	32.31	47.5	44.28	34.71	22.61	38.75	33.98	33.2	30.03	33.07	34.84	36.66	36.66
Profit Margin (%)	1.52	0.95	0.76	0.9	1.16	1.39	1.42	1.57	1.3	1.98	1.56	1.22	1.21	1.21
Working Capital	13,312	15,899	22,036	18,175	24,324	24,238	21,145	23,087	23,140	27,236	29,467	30,182	39,434	39,434
LT Debt	23,453	26,963	30,825	25,415	25,558	28,908	27,760	28,149	27,572	21,046	19,730	18,265	23,515	23,515
Total Equity	55,414	58,534	61,949	66,808	70,774	75,857	80,891	86,090	89,147	99,302	98,640	100,697	104,612	104,612
Return on Invested Capital (%)	7.08	3.56	3.51	3.27	4.36	5.09	4.76	5.54	4.45	8.41	4.23	3.75	3.43	3.43
Return on Capital (%)	7.7	4.05	3.32	3.62	4.54	5.21	5.41	5.82	4.75	7.66	5.46	4.05	3.73	3.73
Return on Common Equity (%)	14.06	7.41	6.19	6.54	8.06	9.03	9	9.48	7.56	11.5	7.96	6.11	5.82	5.82

Joshin Denki Co., Ltd.

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Quarterly Earnings Per Share

Year

Quarterly Dividends Per Share

Year

Capital Structure

Working Capital

Quarterly Revenue

Year