1. Japan Stocks

  2. •

    Consumer Cyclical

  3. •

    Apparel - Manufacturers
NARUMIYA INTERNATIONAL Co., Ltd.

NARUMIYA INTERNATIONAL Co., Ltd.

9275.T
NARUMIYA INTERNATIONAL Co., Ltd.JP flagTokyo Stock Exchange
1,680.00
JPY
+15.00
- -
16.54BMarket Cap
NARUMIYA INTERNATIONAL Co., Ltd.
9275.T
(Tokyo Stock Exchange)

Recent

price

1,680.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
- -
- -
3,042.49
3,276.37
2,915.37
3,061.01
3,457.35
3,802.55
- -
3,888.63
Revenue per Share
- -
62.96
184.67
99.3
39.19
81.05
82.1
123.43
- -
147.56
Basic EPS, GAAP
- -
113.13
139.07
195.75
83.98
236.76
161.71
161.27
- -
- -
Free Cash Flow per Basic Share
- -
166.43
89.12
30.53
34
31
31.02
31.82
- -
- -
Dividend per Share
70.29
62.74
177.66
244.79
248.48
298.54
347.99
448.94
- -
452.6
Book Value per Share
28.67
228.74
24.08
71.24
92.53
162.74
249.36
342.55
- -
349.01
Tangible Book Value per Share
10
9
10
10
10
10
10
10
- -
10
Basic Weighted Avg Shares
- -
- -
29,696
32,963
29,512
30,986
34,998
37,484
39,153
38,177
Sales/Revenue/Turnover
- -
- -
5.47
5.05
3.51
4.52
4.87
5.62
4.75
5.7
Operating Margin (%)
- -
606
656
741
724
755
835
813
704
- -
Depreciation Expense
- -
595
1,803
999
397
820
831
1,217
1,404
1,449
Net Income, GAAP
- -
- -
22.2
37.61
48.95
37.91
42.43
36.11
30.07
32.39
Effective Tax Rate (%)
- -
- -
6.07
3.03
1.34
2.65
2.37
3.25
3.59
3.79
Profit Margin (%)
3,492
421
2,971
2,924
2,581
-514
3,034
3,020
3,126
2,477
Working Capital
5,119
- -
5,117
5,066
4,389
622
2,850
2,040
1,357
1,600
LT Debt
3,849
2,162
3,557
4,335
4,408
4,902
5,383
6,008
7,028
6,026
Total Equity
- -
- -
20.86
9.87
4.96
8.48
9.74
13.79
13.55
16.69
Return on Invested Capital (%)
- -
- -
44.66
12.91
5.29
10.97
11.39
16.85
18.94
21.47
Return on Capital (%)
- -
92.32
154.91
47.61
15.94
29.63
25.4
30.62
28.5
36.95
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Feb'24
May'25
Aug'25
ST Debt
931
913
898
LT Borrowings
1,688
1,641
1,330
LT Finance Leases
352
311
270
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
10
10
10
Market Capitalization
11,440
12,342
11,974

Working Capital

FRC

•

in mil. unless spec.
Feb'24
May'25
Aug'25
Total Current Assets
8,811
8,552
7,748
Cash, Cash Equivalents & STI
2,892
2,037
1,889
Accounts Receivable, Net
2,527
2,462
2,357
Inventories
3,163
3,806
3,251
Total Current Liabilities
5,791
5,692
5,271
Payables & Accruals
- -
- -
- -
ST Debt
931
913
898
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
10.26%
16.97%
Free Cash Flow
- -
1.38%
-83.63%
Net Income, GAAP
- -
21.92%
15.38%
Sales/Revenue/Turnover
- -
3.81%
4.45%
Total Cash Common Dividend
- -
6.29%
28.25%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
8,455
7,287
8,911
10,344
34,998
2024
8,860
8,050
9,478
11,096
37,484
2025
9,212
8,391
- -
- -
39,153

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
35.11
- -
- -
- -
82.1
2024
48.09
- -
- -
- -
123.43
2025
49.13
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
- -
- -
- -
- -
31.02
2024
- -
- -
- -
- -
31.82
2025
- -
- -
- -
- -
- -
Similar Companies
JBF Industries Ltd. (JBFIND.NS)
Kwong Lung Enterprise Co., Ltd. (8916.TWO)
PT Sri Rejeki Isman Tbk (SRIL.JK)
PT Asia Pacific Investama Tbk (MYTX.JK)
Oxford Industries, Inc. (OXM)
Under Armour, Inc. (U9R.F)
Business
NARUMIYA INTERNATIONAL Co., Ltd. operates within the apparel sector, focusing on the development, production, and distribution of clothing and related items. The company offers an extensive selection of fashion for newborns, children, and juniors under numerous established and licensed labels, with some product lines extending to women and men. Beyond its retail offerings, it provides comprehensive logistical services, encompassing product sourcing, inventory management, packaging, and delivery. Furthermore, Narumiya International engages in the photography business, managing specialized photo studios that cater to families. As of February 2025, the company maintained a substantial retail footprint with 770 directly managed stores across Japan, complemented by a robust online sales presence through its dedicated e-commerce platform and various external marketplaces. World Co., Ltd. is in the process of acquiring the remaining shares, intending to make Narumiya International a wholly owned subsidiary, a transaction slated for completion in October 2025. This move will result in the company's delisting from the Tokyo Stock Exchange by late September 2025. Narumiya International reported net sales of 39.1 billion yen for the fiscal term ending February 2025. Headquartered in Tokyo, Japan, the company was formally established in 2018, building upon a long-standing heritage in the textile industry.