1. Japan Stocks

  2. •

    Retail trade

  3. •

    Specialty stores
IDOM Inc.

IDOM Inc.

967.00
JPY
-18.00
(-1.83%)
129.13EPS
8.78P/E
115.07BMarket Cap
Jan 08Next Earn
IDOM Inc.
TSE:7599
(Tokyo Stock Exchange)

Recent

price

967.00

P/E

ratio

8.78

div

yld

- -

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
JPY
1,504.96
1,310.85
1,414.82
1,671.12
1,535.45
2,071.7
2,480.26
2,723.25
3,051.17
3,566.66
3,785.58
4,576.69
4,148.24
4,181.64
4,946.83
5,605.07
4,639.48
Revenue per Share
54.46
37.34
29.4
43.01
32.41
40.54
22.16
35.28
3.76
34.96
14.76
107.5
141.47
113.96
133.93
118.66
130.52
Basic EPS, GAAP
136.77
90.27
5.83
70.57
-57.44
-22.09
-110.81
27.29
-238.91
104.92
175.71
28.4
-35.54
14.34
-285.32
-0.98
- -
Free Cash Flow per Basic Share
- -
13.84
8.19
9.68
15.47
15.04
11
9.53
8.98
6.09
6.41
7.65
18.48
40.69
39.13
36.22
- -
Dividend per Share
245.53
269.2
290.5
324.03
341.47
365.97
381.09
403.73
392.91
415.44
438.17
537.96
619.8
687.43
791.14
875.71
738.87
Book Value per Share
236.13
259.72
281.2
314.05
308.45
212.99
214.3
249.92
197.11
243.93
294.64
420.68
605.96
674.18
778.52
857.04
725.99
Tangible Book Value per Share
94
101
101
101
101
101
101
101
101
101
101
100
100
100
100
100
100
Basic Weighted Avg Shares
142,038
132,881
143,417
169,398
155,681
210,085
251,516
276,157
309,410
361,684
380,564
459,532
416,514
419,852
496,678
562,774
465,807
Sales/Revenue/Turnover
5.63
4.7
3.54
4.19
3.42
3.59
1.79
2.45
1.1
2.51
2.78
4.02
4.49
3.84
4
3.59
4.1
Operating Margin (%)
1,215
1,213
1,190
1,354
1,651
2,723
3,464
3,568
3,607
3,808
3,635
3,251
2,691
2,897
3,255
4,221
- -
Depreciation Expense
5,140
3,785
2,980
4,360
3,286
4,111
2,247
3,578
381
3,545
1,484
10,794
14,205
11,442
13,447
11,914
13,104
Net Income, GAAP
10.5
42.6
42.36
38.34
36.28
37.35
46.02
38.4
75.51
8.35
57.54
27.42
23.89
27.5
27.79
31.58
29.31
Effective Tax Rate (%)
3.62
2.85
2.08
2.57
2.11
1.96
0.89
1.3
0.12
0.98
0.39
2.35
3.41
2.73
2.71
2.12
2.81
Profit Margin (%)
13,640
14,865
12,198
19,938
9,555
20,474
34,282
45,054
52,223
71,816
79,071
80,061
67,313
70,954
93,969
109,509
82,355
Working Capital
11,000
9,000
4,000
4,000
43
22,851
40,774
52,680
68,023
79,824
79,169
67,523
43,000
46,700
64,273
86,720
54,700
LT Debt
24,891
27,291
29,450
32,846
34,628
38,243
39,580
41,492
40,356
42,585
45,014
55,708
62,700
69,929
80,830
89,667
75,266
Total Equity
14.63
8.33
7.33
11.22
8.57
8.98
3.25
4.59
0.73
6.27
3.4
10.09
10.57
8.78
9.57
7.61
10.35
Return on Invested Capital (%)
11.1
9.37
7.91
11.68
8.63
8.17
3.75
4.9
0.55
3.61
1.15
8.33
11.03
8.97
9.49
7.15
10.57
Return on Capital (%)
24.9
14.51
10.5
14
9.74
11.46
5.93
8.99
0.94
8.65
3.45
22.03
24.44
17.43
18.12
14.24
18.88
Return on Common Equity (%)

Capital Structure

JPY

•

in mil. unless spec.
Feb'24
May'25
Aug'25
ST Debt
16,300
10,000
8,674
LT Borrowings
46,700
46,700
54,700
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
100
100
100
Market Capitalization
90,969
133,843
115,067

Working Capital

JPY

•

in mil. unless spec.
Feb'24
May'25
Aug'25
Total Current Assets
134,281
127,504
140,990
Cash, Cash Equivalents & STI
30,548
19,139
20,612
Accounts Receivable, Net
12,631
15,665
15,525
Inventories
85,994
87,534
97,491
Total Current Liabilities
63,327
57,073
58,635
Payables & Accruals
- -
- -
- -
ST Debt
16,300
10,000
8,674
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
9.12%
14.87%
10.93%
Free Cash Flow
-341.48%
-527.67%
-99.66%
Net Income, GAAP
134.25%
129.13%
-11.4%
Sales/Revenue/Turnover
10.75%
8.76%
13.31%
Total Cash Common Dividend
19.59%
53.95%
-7.43%

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
124,558
125,093
- -
- -
496,678
2026
- -
- -
- -
- -
562,774
2027
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
28.9
35.69
- -
- -
133.93
2026
- -
- -
- -
- -
118.66
2027
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
39.13
2026
- -
- -
- -
- -
36.22
2027
- -
- -
- -
- -
- -
Similar Companies
Walmart Inc. (NASDAQ:WMT)
Costco Wholesale Corporation (NASDAQ:COST)
Target Corporation (NYSE:TGT)
Kalyan Jewellers India Ltd. (NSE:KALYANKJIL)
Carvana Co. (NYSE:CVNA)
Copart, Inc. (NASDAQ:CPRT)
Business
IDOM Inc. (7599.T) engages primarily in the purchase and sale of used cars in Japan and select international markets; it operates approximately 460 stores nationwide under the Gulliver brand and specialized retail channels including LIBERALA for luxury vehicles, WOW! TOWN large-scale showrooms, HUNT lifestyle-oriented stores in shopping malls, Gulliver OUTLET for rural areas, and GT-Garage for sports cars. The company offers complementary services such as NOREL monthly flat-rate used car subscriptions, Gulliver FleMa C2C used car platform, self-financing loans through Jisha Ron stores, vehicle assessment media Reseba Soken, industry wholesaling via Mob Ichi, and Gulliver stores overseas in the United States and Australia. Founded in 1994 and headquartered in JP Tower 26F, 2-7-2 Marunouchi, Chiyoda-ku, Tokyo, Japan, IDOM lists on the Prime Market of the Tokyo Stock Exchange; its subsidiaries encompass IDOM CaaS Technology Co., Ltd. for car-as-a-service solutions, IDOM Business Support Co., Ltd., IDOM Digital Drive Co., Ltd. for AUTO FLIP management, and Gulliver East, Inc. The company targets individual consumers, families, and commercial buyers seeking affordable mobility options, with a focus on transparent pricing, digital innovation, and nationwide accessibility in Japan's competitive used vehicle sector. IDOM integrates business and IT to enhance customer experience, including remaining value prediction systems like Car-LTV Manager and franchise support for Gulliver outlets. Its operations emphasize revolutionizing car distribution through ownership alternatives and lifecycle services. In July 2016, IDOM changed its name from Gulliver International Co. Ltd. to reflect its challenge-taking spirit; in 2015, it acquired major stakes in a Western Australian firm for multi-brand new car dealerships, but divested all shares in IDOM Automotive Group Pty Ltd. and Gulliver Australia Pty Ltd. in 2022 to streamline focus on core Japanese used car activities. Recent developments include IDOM CaaS Technology's funding rounds, such as 350 million yen third-party allotment in December 2024 for NOREL credit model enhancement and 800 million yen in September 2024, alongside business alliances like vehicle management partnerships and fintech collaborations with Cloud Loan for mutual customer referrals. The firm continues digital transformation, with fiscal year ending February 28, 2026 results released October 14, 2025, alongside interim dividend notices and strategic media responses.