Komeri Co.,Ltd. (8218.T) Bundle
Dive into Komeri Co.,Ltd. (8218.T) as we unpack hard numbers that matter: with annual revenue of ¥379.19 billion (TTM revenue ¥380.99 billion and revenue per share TTM of ¥7,872.61) and a modest quarterly revenue growth of 1.30%, this retailer shows steady top-line performance; profitability paints a nuanced picture-TTM net profit margin is 3.62%, operating margin 5.69% and EPS for the latest quarter at ¥145.08-while balance sheet strength is evident in a net cash position of -¥16.33 billion, total debt of ¥31.23 billion, an equity ratio near 63% and an ultra-low net debt/EBITDA of 0.57; liquidity metrics (current ratio 1.72, quick ratio 0.48) sit alongside ¥16.70 billion in cash and marketable securities and ¥6.49 billion FCF TTM, valuation looks attractive with a P/E of 11.3, P/S 0.37 and EV/EBITDA 4.77, analysts target an average price of ¥3,550 (~10.76% upside), yet risks-from e‑commerce competition and Japan's demographic decline to regulatory shifts-meet opportunities in rural expansion, private labels and e‑commerce investment, so read on to see which levers could drive Komeri's next chapter.
Komeri Co.,Ltd. (8218.T) Revenue Analysis
Komeri Co.,Ltd. has shown steady top-line performance with modest growth in recent periods. Key headline figures for revenue are presented below, followed by contextual observations and metric breakdowns.- Operating revenue for the six months ended September 30, 2025: +1.2% year-over-year.
- Annual revenue (fiscal year ending March 31, 2025): ¥379.19 billion.
- Trailing twelve months (TTM) revenue as of October 2025: ¥380.99 billion.
- Revenue per share (TTM): ¥7,872.61.
- Most recent quarterly revenue growth rate: 1.30%.
- Revenue trend over five years: consistent with slight fluctuations rather than large volatility.
| Metric | Value | Period / Note |
|---|---|---|
| Operating revenue change (6 months) | +1.2% | Six months ended Sep 30, 2025 vs prior year |
| Annual revenue | ¥379.19 billion | FY ended Mar 31, 2025 |
| TTM revenue | ¥380.99 billion | As of Oct 2025 |
| Revenue per share (TTM) | ¥7,872.61 | TTM basis |
| Quarterly revenue growth rate | 1.30% | Most recent quarter |
| 5-year revenue pattern | Stable with slight fluctuations | Trend observation |
- Modest sequential and year-over-year growth suggests the business benefits from a resilient retail/home-improvement demand base, while facing limited upside from rapid expansion.
- Revenue per share (¥7,872.61 TTM) combined with TTM revenue (¥380.99B) provides perspective on scale and shareholder dilution relative to peers.
- The 1.30% quarterly growth rate aligns with the 1.2% six-month increase, indicating steady but unspectacular momentum heading into winter selling seasons.
Komeri Co.,Ltd. (8218.T) - Profitability Metrics
Komeri Co.,Ltd. displays modest profitability typical of a large retail/home-improvement operator, balancing thin retail margins with scale-driven operating and EBITDA performance. Key trailing twelve months (TTM) and latest-quarter figures highlight where profit is generated and how efficiently shareholder capital and assets are being employed.- Net profit margin (TTM): 3.62% - indicates net earnings retained after all expenses, interest and taxes.
- Operating margin (TTM): 5.69% - reflects core retail operating efficiency before non-operating items.
- EBITDA margin (TTM): 8.81% - shows cash-operating profitability, useful for comparing capital structures.
- Earnings per share (latest quarter): ¥145.08 - per-share earnings in the most recent reporting period.
- Return on equity (ROE): 5.71% - shareholder return relative to equity; moderate for the sector.
- Return on assets (ROA): 3.85% - asset efficiency in generating net income.
| Metric | Value | Period |
|---|---|---|
| Net profit margin | 3.62% | TTM |
| Operating margin | 5.69% | TTM |
| EBITDA margin | 8.81% | TTM |
| Earnings per share (EPS) | ¥145.08 | Latest quarter |
| Return on equity (ROE) | 5.71% | TTM |
| Return on assets (ROA) | 3.85% | TTM |
- Margin structure: A higher EBITDA margin (8.81%) vs. net margin (3.62%) signals significant non-operating costs, interest, taxes or depreciation impacting bottom-line conversion from operating cash profitability.
- Capital efficiency: ROE of 5.71% and ROA of 3.85% suggest moderate returns on equity and assets - investors should weigh these against sector peers and Komeri's leverage level.
- EPS momentum: Latest-quarter EPS of ¥145.08 provides a per-share snapshot; trend analysis across quarters is needed to assess sustainability.
- Operating leverage: The spread between operating margin and net margin highlights sensitivity to non-operating expenses; cost control and tax/interest dynamics will materially affect net profitability.
Komeri Co.,Ltd. (8218.T) - Debt vs. Equity Structure
Komeri's capital structure shows a pronounced equity base with conservative leverage metrics juxtaposed against a modest gross debt balance.- Total debt (latest quarter): ¥31.23 billion
- Equity ratio: ≈63%
- Debt-to-equity ratio: 12.39%
- Net debt / EBITDA: 0.57
- Interest coverage ratio: 194.51x
- Net cash position: -¥16.33 billion
| Metric | Value | Interpretation (concise) |
|---|---|---|
| Total Debt | ¥31.23 billion | Low absolute leverage for a nationwide retailer |
| Equity Ratio | ≈63% | Strong equity base; majority financing from shareholders' funds |
| Debt-to-Equity Ratio | 12.39% | Debt represents a small fraction relative to equity |
| Net Debt / EBITDA | 0.57 | Reflects low leverage relative to earnings (comfortable paydown capacity) |
| Interest Coverage Ratio | 194.51x | Very high coverage - interest expense is negligible versus operating income |
| Net Cash Position | -¥16.33 billion | Net cash negative (company holds more cash than interest-bearing debt when sign interpreted accordingly) |
- Liquidity profile: Extremely comfortable given the high interest coverage and sub‑1x net debt/EBITDA.
- Financial flexibility: High, supported by a 63% equity ratio and modest gross debt.
- Risk considerations: Low financial risk from leverage; monitor working capital swings and capital expenditure plans that could alter net cash.
Komeri Co.,Ltd. (8218.T) - Liquidity and Solvency
Komeri Co.,Ltd. shows a mixed short-term liquidity profile: an adequate current ratio but a weak quick ratio that highlights reliance on inventory for working capital. Cash generation remains positive, supporting operations and shareholder returns.- Current ratio: 1.72 - adequate coverage of short-term liabilities with current assets.
- Quick ratio: 0.48 - potential liquidity concern; less than 1.0 implies limited liquid assets excluding inventory.
- Cash & marketable securities: ¥16.70 billion - immediate liquid buffer on the balance sheet.
- Operating cash flow (TTM): ¥23.12 billion - strong cash generation from operations over the trailing twelve months.
- Free cash flow (TTM): ¥6.49 billion - remaining cash after capital expenditures available for debt service, dividends, buybacks, or reinvestment.
- Dividend yield: 1.69% - modest income return supported by cash flow but not overly generous.
| Metric | Value | Implication |
|---|---|---|
| Current ratio | 1.72 | Sufficient short-term asset coverage |
| Quick ratio | 0.48 | Low immediate liquidity; inventory dependent |
| Cash & marketable securities | ¥16.70 billion | Available liquid reserves |
| Operating cash flow (TTM) | ¥23.12 billion | Healthy operational cash generation |
| Free cash flow (TTM) | ¥6.49 billion | Positive discretionary cash after capex |
| Dividend yield | 1.69% | Moderate payout relative to market |
Key considerations for investors include inventory turnover and the timing of receivables/payables, which drive the gap between current and quick ratios. Monitoring operating cash flow trends relative to free cash flow and dividend payouts will indicate sustainability of returns and the company's ability to meet obligations.
Komeri Co.,Ltd.: History, Ownership, Mission, How It Works & Makes MoneyKomeri Co.,Ltd. (8218.T) - Valuation Analysis
Komeri Co.,Ltd. presents valuation multiples that suggest a materially discounted market price relative to several fundamental measures, while analyst consensus implies moderate upside.- Price-to-earnings (P/E): 11.3 - equity priced at ~11.3 times trailing (or consensus) earnings.
- Price-to-sales (P/S): 0.37 - market capitalization equals ~0.37× annual revenue.
- Price-to-book (P/B): 0.57 - trading at roughly 57% of reported book value.
- EV/EBITDA: 4.77 - enterprise valuation ≈4.77× EBITDA, indicative of low operating multiple.
- EV/FCF: 24.59 - enterprise value is ~24.6× free cash flow, showing a wider gap vs. earnings-based multiples.
- Average analyst price target: ¥3,550 - implied upside ≈10.76% from current market price.
| Metric | Value | Interpretation |
|---|---|---|
| P/E | 11.3 | Below many retail peers; suggests cheaper earnings multiple |
| P/S | 0.37 | Low revenue multiple - market values each ¥1 of sales at ¥0.37 |
| P/B | 0.57 | Shares trade well below reported equity per share |
| EV/EBITDA | 4.77 | Attractive cash-operating income multiple |
| EV/FCF | 24.59 | Higher than EV/EBITDA - FCF generation relative to EV is more constrained |
| Analyst Target | ¥3,550 | Implied upside ≈10.76% |
- Relative valuation context: P/E 11.3 and EV/EBITDA 4.77 both point to below-average market expectations vs. many developed-market retailers, while EV/FCF of 24.59 signals potential differences in capital intensity or near-term cash conversion.
- Balance between book value and market price: P/B at 0.57 highlights a significant margin between recorded net assets and market capitalization, which may reflect perceived operational risks, capital allocation concerns, or cyclical factors priced in by the market.
- Analyst consensus and market gap: the average target of ¥3,550 implies modest upside; investors should weigh that against the divergence between earnings-based multiples and cash-flow multiple when assessing margin of safety.
Komeri Co.,Ltd. (8218.T) Risk Factors
Komeri Co.,Ltd. faces a set of interrelated risks that can materially affect cash flow, margins and long-term valuation. Key risks include competitive pressure from digital and big-box channels, demographic headwinds, leverage, earnings volatility and external macro or regulatory shocks.- Intensifying competition from e-commerce and general merchandise stores - online marketplaces, home-improvement pure players and large general merchandisers are capturing share of DIY, garden and building-supply spend, pressuring Komeri's same-store sales and pricing power.
- Japan's demographic decline - aging population and falling household formation constrain long-term growth in core home-improvement categories; regions with population outflows pose store-level demand risk.
- High reported leverage - debt-to-equity ratio of 12.39% indicates the company is carrying meaningful debt relative to equity, increasing sensitivity to interest-rate rises and cash-flow shortfalls.
- Operating income volatility - operating income increased only ~1% year-over-year, signaling earnings are not robustly accelerating and may be exposed to margin compression from cost inflation or competitive pricing.
- Sensitivity to global economic conditions - discretionary consumer spending often reacts to GDP growth, unemployment and consumer confidence; global slowdowns or currency swings can flow through to lower volumes and margins.
- Regulatory risk - changes in retail regulations, trade policy, labor rules or product safety standards in Japan can raise compliance costs or limit merchandising flexibility.
| Risk Category | Specific Concern | Indicative Metric / Signal |
|---|---|---|
| Competition | Market share pressure from e-commerce & general merchandisers | Slowing same-store sales; lower unit price realization |
| Demographics | Population decline and aging households | Reduced addressable market growth vs. historical rates |
| Leverage | High debt relative to equity | Debt-to-equity: 12.39% |
| Earnings volatility | Weak operating income momentum | Operating income growth: ≈1% YoY |
| Macro sensitivity | Consumer-spending exposure to global economy | Sales elasticity to GDP and consumer confidence |
| Regulation | Retail and labor regulatory changes in Japan | Potential for increased compliance costs |
- Short-term catalysts that could amplify these risks: rising interest rates that increase financing costs; a faster shift to online buying in rural and urban markets; proximate regulatory changes (e.g., labor-hour caps or new product safety rules); or a domestic GDP contraction reducing DIY spend.
- Mitigants to monitor: omnichannel investment and e-commerce penetration metrics, store portfolio optimization toward growth regions, gross-margin stabilization, balance-sheet deleveraging, and hedging or cost programs to offset macro volatility.
Komeri Co.,Ltd. (8218.T) Growth Opportunities
Komeri Co.,Ltd. is positioned to expand earnings and market share by leveraging its dense brick‑and‑mortar footprint, rising DIY/home improvement demand in Japan, and accelerating digital adoption. Key quantitative indicators underpinning these opportunities include an existing store network of approximately 1,160 stores, recent annual revenues in the low‑hundreds of billions of yen, and double‑digit growth rates in e‑commerce sales segments reported in recent quarters.- Expansion into underserved rural markets: Komeri's historical strength in regional and suburban locations gives it a first‑mover advantage in many municipalities where large national competitors have limited presence. With roughly 60-70% of existing stores outside major metropolitan centers, Komeri can add incremental stores or micro‑format outlets to capture local DIY and agricultural demand.
- Introduction of new private‑label products to enhance margins: Targeting a private‑label penetration goal (company targets and industry peers suggest 8-12% of sales) could lift gross margins by 100-300 basis points versus national brands, especially in consumables, gardening supplies, and basic hardware.
- Leveraging supplier partnerships to diversify product offerings: Strategic buying alliances and localized vendor programs can reduce procurement costs and broaden seasonal assortments (gardening, outdoor living), improving inventory turns and average transaction values by an estimated 3-6% per store.
- Investing in e‑commerce platforms to capture online market share: Komeri has reported e‑commerce growth rates in the high single to low double digits; accelerating digital investment (marketplace integrations, click‑and‑collect, same‑day local fulfillment) can push online sales toward an 8-12% share of total revenue over a multi‑year horizon.
- Enhancing customer experience through store renovations and services: Store modernization (service counters, workshop spaces, expert staffing) increases basket size and visit frequency; pilot renovations have shown sales uplift in renovated locations often exceeding 5-10% in the first year.
- Capitalizing on the growing demand for home improvement and gardening products: Demographic trends-aging homeowners, remote work, and leisure gardening-support sustained category demand. Seasonal peaks (spring/summer) can be better monetized via targeted promotions and bundled offerings.
| Metric | Current / Baseline | Near‑term Opportunity (1-3 yrs) | Upside Impact |
|---|---|---|---|
| Store count | ~1,160 stores | Add 50-150 rural/micro stores | +1-4% revenue |
| E‑commerce share | ~mid‑single digits of sales | Grow to 8-12% | +2-5% revenue, higher margin mix |
| Private‑label penetration | Low single digits | Target 8-12% | +50-300 bps gross margin |
| Average basket / renovated store | Baseline sales per store | Renovation & services | +5-10% localized sales lift |
| Inventory turns | Industry average ~3-4x | Improve to 4-5x via supplier programs | Lower working capital, higher ROI |
- Operational levers to realize these opportunities:
- Roll out modular store formats tailored to rural catchments (lower capex per door).
- Scale private‑label categories with focused SKUs (lawn care, fasteners, basic tools).
- Invest in omnichannel fulfillment: regional DCs + last‑mile pickup to reduce delivery times.
- Negotiate strategic supplier terms (volume discounts, exclusives, co‑op marketing).
- Use customer data to drive targeted in‑store and online promotions-improve CRM and loyalty penetration.

Komeri Co.,Ltd. (8218.T) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.