Cox Co., Ltd.

9876.T

9876.TCox Co., Ltd. JP flag

Tokyo Stock Exchange

205.00

JPY

-2.00

(-0.97%)

43.24EPS

4.74P/E

5.66BMarket Cap

Oct 08Next 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

JP3299200000

Return %

Stock

S&P500

0.99

14.32

32.26

59.99

-3.76

93.51

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	848.81	786.32	786.63	773.66	761.16	727.05	693.42	620.9	590.84	480.87	538.12	538.9	554	543.52
Basic EPS, GAAP	-47.93	-83.62	1.33	-26.67	2.85	-25.98	-59.82	-32.51	19.89	-49.65	7.53	41.35	43.32	40.28
Free Cash Flow per Basic Share	-38.14	-46.52	-0.11	-31.3	-6.14	-12.88	-53.62	-55.94	22.58	-97.53	38.04	42.7	34.9	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	109.59	79.35	80.68	133.33	-27.08	110.19	50.36	17.84	37.72	-11.94	-4.41	36.94	80.26	67.6
Tangible Book Value per Share	530.5	478.39	470.5	444.15	433.17	429.82	351.01	277.57	266.64	209.13	222.17	272.01	320.31	306.26
Basic Weighted Avg Shares	28	28	28	28	28	28	28	28	28	28	28	28	28	28
Sales/Revenue/Turnover	23,395	21,681	21,689	21,338	20,996	20,055	19,128	17,130	16,310	13,276	14,859	14,886	15,302	15,014
Operating Margin (%)	12.18	9.58	15.84	14.25	-0.75	-2.07	-7.06	-3.48	-4.24	-6.57	2.87	8.06	8.26	8.09
Depreciation Expense	544	539	454	289	254	210	170	76	57	50	172	102	96	- -
Net Income, GAAP	-1,321	-2,306	37	-736	79	-717	-1,650	-897	549	-1,371	208	1,142	1,197	1,113
Effective Tax Rate (%)	- -	- -	78.95	- -	63.52	- -	- -	- -	25.16	- -	51.04	17.91	9.43	12.82
Profit Margin (%)	-5.65	-10.63	0.17	-3.45	0.37	-3.57	-8.63	-5.24	3.37	-10.33	1.4	7.67	7.82	7.41
Working Capital	4,683	3,189	4,232	3,825	4,270	3,793	2,666	2,329	3,639	2,302	2,544	3,635	4,683	4,444
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	14,848	13,246	12,987	12,294	12,089	11,894	9,682	7,658	7,394	5,933	6,265	7,613	8,912	8,541
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Capital (%)	- -	- -	1.67	- -	5.37	- -	- -	- -	72.9	- -	-95.67	254.2	73.92	84.88
Return on Common Equity (%)	-47.36	-88.53	1.67	-24.93	- -	- -	-74.52	-95.36	71.62	- -	- -	- -	73.92	84.88

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	-3.13%	-1.7%	2.8%
Net Income, GAAP	-331.12%	-34.37%	4.76%
Free Cash Flow	2,695.35%	-163.49%	-18.25%
Total Cash Common Dividend	- -	- -	- -
Total Equity	-2.71%	4.19%	17.07%

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: Hideki Miyake
Full Time Employees: 303
Sector: Consumer Cyclical
Industry: Apparel - Retail
Address: HF Nihonbashi Hamacho Building Tokyo Japan 103-0007
IPO Date: Jan 4, 2000
Website: cox-online.co.jp
Similar Companies: PAL Group Holdings Co. Ltd. (2726.T)
Accent Group Limited (AX1.AX)
GoPro, Inc. (0R1C.L)
Ralph Lauren Corporation (0KTS.L)
Chiyoda Co., Ltd. (8185.T)
NEXT plc (NXGPY)
Business: Cox Co., Ltd., together with its subsidiary, operates as a clothing retailer in Japan. The company also engages in the planning, manufacture, and sale of clothing and miscellaneous products. It offers men's, women's, and children clothing under the Ikka, LBC, VENCE EXCHANGE, TOKYO DESIGN CHANNEL BUYERS SELECT, Notch, NO NEED, sleeping.com, and Candy Beans brand names. The company was founded in 1958 and is headquartered in Tokyo, Japan. Cox Co., Ltd. is a subsidiary of Aeon Co., Ltd.

	Feb'24	May'25	Aug'25
Total Current Assets	6,789	6,666	7,229
Accounts Receivable, Net	40	58	38
Cash, Cash Equivalents & STI	2,936	2,457	3,138
Inventories	1,674	1,826	1,653
Total Current Liabilities	3,154	2,641	2,785
Payables & Accruals	- -	- -	- -
ST Debt	- -	- -	- -
Deferred Revenue	- -	- -	- -

	Feb'24	May'25	Aug'25
ST Debt	- -	- -	- -
LT Borrowings	- -	- -	- -
LT Finance Leases	- -	- -	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	28	28	28
Market Capitalization	6,463	5,994	5,359

	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	848.81	786.32	786.63	773.66	761.16	727.05	693.42	620.9	590.84	480.87	538.12	538.9	554	543.52
Basic EPS, GAAP	-47.93	-83.62	1.33	-26.67	2.85	-25.98	-59.82	-32.51	19.89	-49.65	7.53	41.35	43.32	40.28
Free Cash Flow per Basic Share	-38.14	-46.52	-0.11	-31.3	-6.14	-12.88	-53.62	-55.94	22.58	-97.53	38.04	42.7	34.9	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	109.59	79.35	80.68	133.33	-27.08	110.19	50.36	17.84	37.72	-11.94	-4.41	36.94	80.26	67.6
Tangible Book Value per Share	530.5	478.39	470.5	444.15	433.17	429.82	351.01	277.57	266.64	209.13	222.17	272.01	320.31	306.26
Basic Weighted Avg Shares	28	28	28	28	28	28	28	28	28	28	28	28	28	28
Sales/Revenue/Turnover	23,395	21,681	21,689	21,338	20,996	20,055	19,128	17,130	16,310	13,276	14,859	14,886	15,302	15,014
Operating Margin (%)	12.18	9.58	15.84	14.25	-0.75	-2.07	-7.06	-3.48	-4.24	-6.57	2.87	8.06	8.26	8.09
Depreciation Expense	544	539	454	289	254	210	170	76	57	50	172	102	96	- -
Net Income, GAAP	-1,321	-2,306	37	-736	79	-717	-1,650	-897	549	-1,371	208	1,142	1,197	1,113
Effective Tax Rate (%)	- -	- -	78.95	- -	63.52	- -	- -	- -	25.16	- -	51.04	17.91	9.43	12.82
Profit Margin (%)	-5.65	-10.63	0.17	-3.45	0.37	-3.57	-8.63	-5.24	3.37	-10.33	1.4	7.67	7.82	7.41
Working Capital	4,683	3,189	4,232	3,825	4,270	3,793	2,666	2,329	3,639	2,302	2,544	3,635	4,683	4,444
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	14,848	13,246	12,987	12,294	12,089	11,894	9,682	7,658	7,394	5,933	6,265	7,613	8,912	8,541
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Capital (%)	- -	- -	1.67	- -	5.37	- -	- -	- -	72.9	- -	-95.67	254.2	73.92	84.88
Return on Common Equity (%)	-47.36	-88.53	1.67	-24.93	- -	- -	-74.52	-95.36	71.62	- -	- -	- -	73.92	84.88

Year	Q1	Q2	Q3	Q4	FY
2023	3,844	3,463	3,776	3,776	14,859
2024	3,954	3,557	3,726	3,649	14,886
2025	3,905	3,735	- -	- -	15,302

Year	Q1	Q2	Q3	Q4	FY
2023	7.43	- -	- -	- -	7.53
2024	15.61	- -	- -	- -	41.35
2025	15.9	- -	- -	- -	43.32

Cox 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