No.1 Co., Ltd.

No.1 Co., Ltd.

TTSE:3562
1,730.00
JPY
+39.00
(+2.31%)
112.01EPS
8.47P/E
6.64BMarket Cap
Jan 08Next Earn

Total Valuation

JPY

As of August 31, 2024, No.1 Co., Ltd. carries a market capitalization of 6.64B, placing it among publicly traded companies globally. Its enterprise value stands at 5.23B, reflecting the total theoretical takeover cost after accounting for cash holdings and debt obligations.

Market Cap6.64B
Enterprise Value5.23B

Important Dates

No.1 Co., Ltd.'s next confirmed earnings release is scheduled for January 8, 2027.

Earnings Date1/8/2027

Share Statistics

As of August 31, 2024, No.1 Co., Ltd. has 6.77M shares outstanding.

Shares Outstanding6.77M

Valuation Ratios

As of August 31, 2024, No.1 Co., Ltd. trades at a trailing price-to-earnings ratio of 8.47. The price-to-sales ratio is 0.47, and the price-to-book ratio stands at 1.57.

PE Ratio8.47
PS Ratio0.47
PB Ratio1.57
P/TBV Ratio1.90

Enterprise Valuation

As of August 31, 2024, No.1 Co., Ltd. trades at an EV/EBITDA multiple of 4.24 - the valuation measure that neutralizes differences in capital structure, tax rates, and depreciation policy, making it the standard yardstick for comparing companies across an industry. The EV/Sales ratio of 0.38 reflects the premium investors pay for the company's revenue stream, a useful check when earnings are depressed or negative. Its EV/EBIT multiple of 4.24 values the business against core operating earnings after depreciation, a stricter test than EV/EBITDA for capital-intensive businesses. These enterprise value multiples are built on an enterprise value of 5.23B versus a market cap of 6.64B, with the gap driven by net debt and cash on the balance sheet.

EV / Sales0.38
EV / EBITDA4.24
EV / EBIT4.24

Financial Position

As of August 31, 2024, No.1 Co., Ltd. maintains a current ratio of 2.11, meaning it holds 2.1x the short-term assets needed to cover near-term liabilities. The debt-to-equity ratio is 36.10, indicating elevated leverage, while an interest coverage ratio of 89.35 demonstrates strong ability to service its debt obligations.

Current Ratio2.11
Quick Ratio1.06
Debt / Equity36.10
Debt / EBITDA1.24
Interest Coverage89.35

Financial Efficiency

JPY

Over the twelve months ended August 31, 2024, No.1 Co., Ltd. posted a return on equity (ROE) of 19.72, showing how much profit the company earns on every dollar of shareholder capital. Return on invested capital (ROIC) comes in at 13.23 - the clearest signal of whether the business earns more on its capital than that capital costs, and the core measure of a durable competitive advantage. Return on assets (ROA) stands at 9.58, measuring how efficiently the asset base is converted into earnings. Return on capital employed (ROCE) is 14.67, useful for judging operating efficiency across full business cycles. The company generates approximately 21.14M in revenue per employee across its workforce of 647.75, a quick read on workforce productivity versus industry peers. Inventory turnover of 8.28 indicates how many times No.1 Co., Ltd. sells and replaces its inventory over a year, a key working capital efficiency ratio.

Return on Equity (ROE)19.72
Return on Assets (ROA)9.58
Return on Invested Capital (ROIC)13.23
Return on Capital Employed (ROCE)14.67
Revenue Per Employee21.14M
Employee Count647.75
Inventory Turnover8.28

Taxes

JPY

Over the twelve months ended August 31, 2024, No.1 Co., Ltd. recorded 486.81M in income tax expense. That works out to an effective tax rate of 39.85, which can sit above or below the statutory corporate tax rate depending on foreign earnings mix, tax credits, and one-off items. Taxes are levied on pretax income of 1.22B, leaving 751.73M in net income after tax - the gap is what shifts in the tax rate do to reported earnings and EPS.

Income Tax486.81M
Effective Tax Rate39.85

Stock Price Statistics

JPY

As of the close on October 22, 2026, No.1 Co., Ltd.'s stock has declined approximately 19.57% over the past 52 weeks. The 50-day moving average sits at 1,605.96, while the 200-day moving average is 1,673.70.

52-Week Price Change-19.57%
50-Day Moving Average1,605.96
200-Day Moving Average1,673.70

Income Statement

JPY

Over the twelve months ended August 31, 2024, No.1 Co., Ltd. generated 13.69B in revenue and converted that into 751.73M in net income, yielding earnings per share of 112.01. EBITDA reached 1.23B, while operating income came in at 1.23B.

Revenue13.69B
Gross Profit6.34B
Operating Income1.23B
Pretax Income1.22B
Net Income751.73M
EBITDA1.23B
EBIT1.23B
Earnings Per Share (EPS)112.01

Balance Sheet

JPY

As of August 31, 2024, No.1 Co., Ltd. holds 2.95B in cash and equivalents against 1.53B in total debt, resulting in a net debt position of -1.42B. Total book value stands at 4.22B, with working capital of 3.10B providing operational flexibility.

Cash & Cash Equivalents2.95B
Total Debt1.53B
Net Debt-1.42B
Equity (Book Value)4.22B
Book Value Per Share623.26
Working Capital3.10B

Margins

Over the twelve months ended August 31, 2024, No.1 Co., Ltd. posted a gross margin of 46.27, reflecting its pricing power and cost economics. The operating margin of 9.00 and net profit margin of 5.49 provide insight into operational efficiency.

Gross Margin46.27
Operating Margin9.00
Pretax Margin8.92
Profit Margin5.49
EBITDA Margin9.00

Stock Splits

No.1 Co., Ltd.'s most recent stock split took place on October 29, 2020 with a 1:2 split ratio.

Last Split Date10/29/2020
Split Ratio1:2

Scores

As of August 31, 2024, No.1 Co., Ltd. has an Altman Z-Score of 4.42, well above the 3.0 threshold that indicates strong financial health and minimal bankruptcy risk.

Altman Z-Score4.42