Izumi Co., Ltd.

8273.T

8273.TIzumi Co., Ltd. JP flag

Tokyo Stock Exchange

3,289.00

JPY

-37.00

(-1.11%)

166.65EPS

19.74P/E

235.34BMarket Cap

Jul 10Next 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

JP3138400001

Return %

Stock

S&P500

5.08

9.50

10.96

58.73

-5.22

91.32

Use logarithmic scale

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	TTM
Revenue per Share	6,848.47	7,577.25	8,068.05	9,335.33	9,798.34	10,185	10,217.09	10,387.51	9,486.54	9,463.47	6,436.36	6,588.95	7,326.29	6,662.83
Basic EPS, GAAP	207.01	236.55	241.59	261.95	237.45	375.83	327.78	278.45	321.71	324.45	324.35	286.47	166.6	254.21
Free Cash Flow per Basic Share	85.66	-15.61	453.74	-202.46	142.41	203.59	206.06	573.35	480.05	31.35	366.01	43.67	300.46	368.77
Dividend per Share	30.57	40.47	45.99	59.02	65.99	67.99	79.99	79.99	79.99	86.05	85.98	87.99	89.99	89
Book Value per Share	1,285.97	1,553	1,779.89	2,001.65	2,172.61	2,226.68	2,472.06	2,670.52	2,912.28	3,156.37	3,375.2	3,572.52	3,646.95	3,640.59
Tangible Book Value per Share	1,523.49	1,670.4	1,916.65	1,978.99	2,194.52	2,530.07	2,782.19	2,997.35	3,275.59	3,512.42	3,724.56	3,961.65	3,270.39	3,245.37
Basic Weighted Avg Shares	78	73	72	72	72	72	72	72	72	72	71	72	72	72
Sales/Revenue/Turnover	535,509	556,852	579,738	668,783	702,120	729,857	732,136	744,348	679,777	676,799	460,139	471,165	524,142	476,514
Operating Margin (%)	5.22	5.23	5.23	4.77	5.08	5.27	4.82	4.28	5.26	5.13	7.31	6.67	4.85	5.86
Depreciation Expense	13,464	12,827	13,053	15,498	16,769	17,168	16,684	16,949	16,609	16,670	16,529	17,173	20,343	17,940
Net Income, GAAP	16,187	17,384	17,360	18,766	17,015	26,932	23,488	19,953	23,053	23,204	23,188	20,485	11,919	18,181
Effective Tax Rate (%)	38.74	37.17	38.38	39.51	33.91	30.36	29.54	31.85	29.57	31.38	31.64	30.04	37.78	30.51
Profit Margin (%)	3.02	3.12	2.99	2.81	2.42	3.69	3.21	2.68	3.39	3.43	5.04	4.35	2.27	3.82
Working Capital	-47,509	-52,918	-51,404	-59,255	-44,825	-31,158	-21,318	-15,660	-6,484	-4,968	-6,997	-11,921	-7,099	-86,690
LT Debt	102,182	103,974	111,491	118,871	128,338	118,633	115,923	106,996	88,352	69,341	50,530	35,456	96,243	29,861
Total Equity	126,139	130,176	145,707	157,850	171,962	194,849	211,543	226,263	245,409	262,431	278,101	294,230	299,216	299,189
Return on Invested Capital (%)	5.81	6	6.03	5.78	6.56	7.28	6.59	5.88	6.97	6.52	6.31	5.96	3.85	4.94
Return on Capital (%)	6.06	6.34	6.1	6.26	5.03	7.89	6.91	5.89	6.65	6.95	6.94	6.07	3.01	4.92
Return on Common Equity (%)	15.59	16.19	14.35	13.83	11.38	17.09	13.95	10.83	11.53	10.68	9.93	8.25	4.62	7.14

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	-0.12%	-5.5%	11.24%
Net Income, GAAP	-0.81%	-7.47%	-41.82%
Free Cash Flow	136.51%	291.52%	588.31%
Total Cash Common Dividend	- -	- -	2.32%
Total Equity	7.5%	5.77%	1.69%

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. Shigeki Machida
Full Time Employees: 4,400
Sector: Consumer Cyclical
Industry: Department Stores
Address: 3-3-1 Futabanosato Hiroshima Japan
IPO Date: Jan 1, 2001
Website: izumi.co.jp
Similar Companies: Sears Canada Inc. (SRSCQ)
New Hua Du Supercenter Co.,Ltd. (002264.SZ)
New World Department Store China Limited (0825.HK)
Isetan Mitsukoshi Holdings Ltd. (IMHDF)
Golden Eagle Retail Group Limited (GDNEF)
Sonae, SGPS, S.A. (SON.LS)
Business: Izumi Co., Ltd. operates a chain of stores in Japan. The company operates shopping centers under the Youme Town name; neighborhood shopping centers under the Youme Mall name; and food supermarkets under the Youme Mart name. As of May 31, 2021, it operated 194 stores, including 65 shopping centers, 119 food supermarkets, 3 neighborhood shopping centers, and 7 other stores. The company was incorporated in 1942 and is headquartered in Hiroshima, Japan.

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	TTM
Revenue per Share	6,848.47	7,577.25	8,068.05	9,335.33	9,798.34	10,185	10,217.09	10,387.51	9,486.54	9,463.47	6,436.36	6,588.95	7,326.29	6,662.83
Basic EPS, GAAP	207.01	236.55	241.59	261.95	237.45	375.83	327.78	278.45	321.71	324.45	324.35	286.47	166.6	254.21
Free Cash Flow per Basic Share	85.66	-15.61	453.74	-202.46	142.41	203.59	206.06	573.35	480.05	31.35	366.01	43.67	300.46	368.77
Dividend per Share	30.57	40.47	45.99	59.02	65.99	67.99	79.99	79.99	79.99	86.05	85.98	87.99	89.99	89
Book Value per Share	1,285.97	1,553	1,779.89	2,001.65	2,172.61	2,226.68	2,472.06	2,670.52	2,912.28	3,156.37	3,375.2	3,572.52	3,646.95	3,640.59
Tangible Book Value per Share	1,523.49	1,670.4	1,916.65	1,978.99	2,194.52	2,530.07	2,782.19	2,997.35	3,275.59	3,512.42	3,724.56	3,961.65	3,270.39	3,245.37
Basic Weighted Avg Shares	78	73	72	72	72	72	72	72	72	72	71	72	72	72
Sales/Revenue/Turnover	535,509	556,852	579,738	668,783	702,120	729,857	732,136	744,348	679,777	676,799	460,139	471,165	524,142	476,514
Operating Margin (%)	5.22	5.23	5.23	4.77	5.08	5.27	4.82	4.28	5.26	5.13	7.31	6.67	4.85	5.86
Depreciation Expense	13,464	12,827	13,053	15,498	16,769	17,168	16,684	16,949	16,609	16,670	16,529	17,173	20,343	17,940
Net Income, GAAP	16,187	17,384	17,360	18,766	17,015	26,932	23,488	19,953	23,053	23,204	23,188	20,485	11,919	18,181
Effective Tax Rate (%)	38.74	37.17	38.38	39.51	33.91	30.36	29.54	31.85	29.57	31.38	31.64	30.04	37.78	30.51
Profit Margin (%)	3.02	3.12	2.99	2.81	2.42	3.69	3.21	2.68	3.39	3.43	5.04	4.35	2.27	3.82
Working Capital	-47,509	-52,918	-51,404	-59,255	-44,825	-31,158	-21,318	-15,660	-6,484	-4,968	-6,997	-11,921	-7,099	-86,690
LT Debt	102,182	103,974	111,491	118,871	128,338	118,633	115,923	106,996	88,352	69,341	50,530	35,456	96,243	29,861
Total Equity	126,139	130,176	145,707	157,850	171,962	194,849	211,543	226,263	245,409	262,431	278,101	294,230	299,216	299,189
Return on Invested Capital (%)	5.81	6	6.03	5.78	6.56	7.28	6.59	5.88	6.97	6.52	6.31	5.96	3.85	4.94
Return on Capital (%)	6.06	6.34	6.1	6.26	5.03	7.89	6.91	5.89	6.65	6.95	6.94	6.07	3.01	4.92
Return on Common Equity (%)	15.59	16.19	14.35	13.83	11.38	17.09	13.95	10.83	11.53	10.68	9.93	8.25	4.62	7.14

	Feb'24	May'25	Aug'25
Total Current Assets	104,153	109,750	124,915
Accounts Receivable, Net	52,002	55,839	61,265
Cash, Cash Equivalents & STI	11,997	10,180	16,320
Inventories	26,260	29,672	29,678
Total Current Liabilities	116,074	126,023	211,605
Payables & Accruals	- -	- -	- -
ST Debt	42,273	39,841	96,287
Deferred Revenue	- -	- -	- -

	Feb'24	May'25	Aug'25
ST Debt	42,273	39,841	96,287
LT Borrowings	35,444	32,608	29,861
LT Finance Leases	12	- -	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	72	72	72
Market Capitalization	244,662	238,032	232,935

Year	Q1	Q2	Q3	Q4	FY
2023	110,111	113,949	109,861	126,218	460,139
2024	114,314	119,006	111,499	126,346	471,165
2025	108,784	129,885	- -	- -	524,142

Year	Q1	Q2	Q3	Q4	FY
2023	42.99	- -	- -	- -	85.98
2024	43.99	- -	- -	- -	87.99
2025	45	- -	- -	- -	89.99

Year	Q1	Q2	Q3	Q4	FY
2023	74.08	- -	- -	- -	324.35
2024	77.33	- -	- -	- -	286.47
2025	54.99	- -	- -	- -	166.6

Izumi Co., Ltd.

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Working Capital

Capital Structure

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year