1. Japan Stocks

  2. •

    Retail trade

  3. •

    Food retail
HEIWADO CO., LTD.

HEIWADO CO., LTD.

TTSE:8276
2,579.00
JPY
+33.00
(+1.30%)
140.32EPS
17.48P/E
124.46BMarket Cap
Dec 17Next Earn
HEIWADO CO., LTD.
TSE:8276
(Tokyo Stock Exchange)

Recent

price

2,579.00

P/E

ratio

17.48

div

yld

- -

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
JPY
6,864.84
7,013.83
7,104.99
7,322.47
7,588.42
8,165.39
8,342.76
8,353.13
8,343.85
8,267.7
8,376.23
8,384.13
7,925.3
8,112.76
8,671.49
9,220.68
- -
Revenue per Share
81.03
82.91
100.05
141.15
152.99
178.86
175.71
179.94
163.68
116.32
185.4
203
143.3
129.37
209.08
190.25
- -
Basic EPS, GAAP
-5.22
-16.35
96.79
203.42
107.41
205.48
80.4
266.23
212.01
-50.12
353.81
223.99
19.29
65.54
132.48
8.67
- -
Free Cash Flow per Basic Share
25.02
25.04
26.98
24.99
28
27.18
34.99
31.99
38
34.99
34.99
39.98
41.98
41.99
53.58
66.65
- -
Dividend per Share
1,914.92
1,984.05
2,080.82
2,240.62
2,381.27
2,517.56
2,652.16
2,808.9
2,919.74
3,011.79
3,156.73
3,340.14
3,439.19
3,551.28
3,768.89
3,959
- -
Book Value per Share
1,802.3
1,863.91
1,937.72
2,070.33
2,209.7
2,325.46
2,423.45
2,589.95
2,717.11
2,820.56
2,972.3
3,156.17
3,238.34
3,359.76
3,573.61
3,761.31
- -
Tangible Book Value per Share
56
56
55
55
55
54
52
52
52
52
52
52
52
52
51
49
50
Basic Weighted Avg Shares
382,955
389,569
392,586
404,596
419,283
437,085
437,586
438,130
437,635
433,641
439,325
439,739
415,674
425,423
444,897
456,008
- -
Sales/Revenue/Turnover
9.19
3.08
3.13
3.29
3.37
3.62
3.51
3.18
3.1
2.41
3.2
3.49
2.71
3.12
3
2.92
- -
Operating Margin (%)
10,344
10,518
10,631
11,007
11,594
11,878
11,803
12,060
11,361
11,426
11,708
11,908
11,511
12,489
13,236
13,890
- -
Depreciation Expense
4,520
4,605
5,528
7,799
8,453
9,574
9,216
9,438
8,585
6,101
9,724
10,647
7,516
6,784
10,727
9,409
- -
Net Income, GAAP
46.19
48.72
45.92
42.26
42.01
38.77
35.08
33.97
34.01
37.22
32.25
32.53
37.07
34.86
28.81
30.41
- -
Effective Tax Rate (%)
1.18
1.18
1.41
1.93
2.02
2.19
2.11
2.15
1.96
1.41
2.21
2.42
1.81
1.59
2.41
2.06
- -
Profit Margin (%)
-69,093
-47,608
-43,278
-47,264
-40,931
-49,817
-40,932
-34,411
-33,270
-43,884
-32,546
-20,603
-16,365
-20,874
-19,930
-21,134
- -
Working Capital
26,487
45,813
50,524
42,005
41,383
31,914
35,173
27,017
23,601
16,895
18,106
14,973
15,003
10,836
8,977
11,961
- -
LT Debt
108,543
111,516
117,062
126,211
134,129
134,755
141,848
150,092
155,629
160,073
167,615
177,330
182,297
188,266
192,025
197,960
- -
Total Equity
3.11
3.22
3.34
3.75
3.94
4.67
4.78
4.41
4.39
3.2
4.55
4.94
3.35
4
4.37
4.22
- -
Return on Invested Capital (%)
2.55
2.48
2.84
3.88
4.15
4.69
4.48
4.53
4.21
3.06
4.76
5.18
3.62
3.16
4.98
4.35
- -
Return on Capital (%)
4.28
4.26
4.92
6.53
6.62
7.26
6.8
6.59
5.71
3.92
6.01
6.25
4.23
3.7
5.7
4.88
- -
Return on Common Equity (%)

Capital Structure

JPY

•

in mil. unless spec.
May'25
Aug'25
May'27
ST Debt
9,817
9,375
- -
LT Borrowings
13,737
11,650
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
51
51
49
Market Capitalization
122,086
124,458
123,390

Working Capital

JPY

•

in mil. unless spec.
May'25
Aug'25
May'27
Total Current Assets
62,942
68,080
- -
Cash, Cash Equivalents & STI
26,419
31,004
- -
Accounts Receivable, Net
10,791
11,773
- -
Inventories
20,498
19,430
- -
Total Current Liabilities
82,006
86,497
- -
Payables & Accruals
- -
- -
- -
ST Debt
9,817
9,375
- -
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
3.93%
3.39%
3.09%
Free Cash Flow
-66.48%
23.12%
-93.69%
Net Income, GAAP
3.63%
3.23%
-12.29%
Sales/Revenue/Turnover
0.46%
0.81%
2.5%
Total Cash Common Dividend
- -
- -
19.9%

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
105,277
111,367
- -
- -
444,897
2026
- -
- -
- -
- -
456,008
2027
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
38.61
49.72
- -
- -
209.08
2026
- -
- -
- -
- -
190.25
2027
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
53.58
2026
- -
- -
- -
- -
66.65
2027
- -
- -
- -
- -
- -
Similar Companies
BIM Birlesik Magazalar A.S. (BIST:BIMAS)
Avenue Supermarts Ltd. (NSE:DMART)
Migros Ticaret A.S. (BIST:MGROS)
Magnit (MOEX:MGNT)
AEON Co., Ltd. (TSE:8267)
CP ALL Public Company Limited (SET:CPALL)
Business
Heiwado Co., Ltd. Heiwado Co., Ltd. (8276.T) operates as a regional supermarket chain and general merchandise retailer in Japan, primarily offering food products including fresh foods and general groceries; apparel and clothing; household goods and daily necessities; as well as peripheral services such as store rentals, commercial facility management, building maintenance, real estate development, and operations of suburban restaurants, family restaurants, amusements, and bowling alleys through its Retail, Retail-Related, and Other segments. The company maintains dominant market positions with approximately 165 stores concentrated in Shiga Prefecture where it achieves full household coverage, alongside operations in Fukui, Ishikawa, Toyama, Kyoto, Osaka, Hyogo, Gifu, and Aichi prefectures, and a smaller overseas presence via Heiwado (China) Co., Ltd. in Hunan Province; it also provides innovative channels like online supermarkets expanded to five stores primarily in the Keihanshin area, mobile grocery services, and home support services covering 100% of Shiga households and 31.5% in Fukui. Founded in 1948 and headquartered in Hikone, Shiga Prefecture, Heiwado employs around 4,735 people and focuses on child-rearing generation needs through private brand products like KURASHI-more and E-WA!, key value items, the HOP mobile app surpassing 1 million users with integrations for HOP Money charges via multiple banks including MUFG Bank and Shiga Bank, and community initiatives such as dementia supporter training and partnerships for the 2025 Japan Games. Recent developments include the absorption-type merger with Maruzen Co., Ltd. on August 21, 2024 incorporating six stores; multiple new store openings in fiscal year ending February 2026 such as Friendmart Yokaichi Myohoji in April 2025, Friendmart Imakatata and renovations like Friendmart Notogawa; launch of HOPBANK powered by Mitsubishi UFJ Bank in December 2025; expansions in processing centers via subsidiary Bestone Co., Ltd. for meat, fish, and delicatessen to boost productivity; store renovations including Viva City Heiwado and AL PLAZA Kusatsu with high-demand tenants like MUJI and GU; and ongoing fifth medium-term management plan initiatives for sales growth, cost reforms, and digitalization targeting operating revenue over ¥500 billion and 4.5% operating profit margin by 2030.