Subscribe

Hard Off Corporation Co.,Ltd. (2674.T)

JPY2,716.00 +21.00 (+0.78%)
JP JPX Consumer Cyclical Specialty Retail
Address 3-1-13 Shinsakae-cho 957-0063
Shibata, JP
CEO Tomohiko Ogawa
IPO 2004-02-10
ISIN JP3765120005

Explore sections of this company profile

Description

Hard Off Corporation Co.,Ltd. operates reuse shops in Japan. It operates through Reuse Business and FC Business segments. The company’s shops offer TVs, audio and video products, computers, games, watches, cameras, smartphones, tablets, sets and power tools, and musical instruments; CDs, DVDs, and vinyl records; furniture and interior, and home appliances; women, men, and kids and baby clothing; shoes, bags, accessories, and towels; gold and platinum jewelry; fashion accessories; sports goods and camping outdoors; gifts and toys; trading cards, figures, mini cars and railroad models, plastic models, radio control products, and gun military goods; car audio, seats, car parts, tire and wheel products, and bicycles; books, comics, novels, and magazines; and wine, champagne, brandy, whiskey, beer, sake, and shochu products, as well as glasses and sake cups. It operates its shops under the Hard Off, Off House, Hobby Off, Garage Off, Mode Off, Liquor Off, Book ON, and Book Off brand names. It also operates directly operated and franchised stores. The company was formerly known as Sound Hokuetsu Co., Ltd. and changed its name to Hard Off Corporation Co.,Ltd. in 1995. Hard Off Corporation Co.,Ltd. was incorporated in 1972 and is headquartered in Shibata, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY2,716.00 +21.00 (+0.78%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
57.7K
Beta
0.25
Float Shares
8.17M
Free Float %
58.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.75% +15.69% +13.14% +13.52% +25.53% +17.12% +33.41% +65.96% +205.70% +68.09% +118.52%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2,716.00
DCF (Unlevered) 7,535.27 +177.4%
DCF (Levered) 4,351.67 +60.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.34
Safe zone
Piotroski F-Score
2 / 9
Weak
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Specialty Retail: +6.4%
    +17.1% Q1'26: +26.9% (vs Q1'25)
  • EPS growth Specialty Retail: +20.6%
    +8.8% Q1'26: +27.0% (vs Q1'25)
  • FCF margin FCF growth · Specialty Retail: +29.3%
    +3.2% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Specialty Retail: +5.4%
    +8.6% Q1'26: +8.7% (vs Q1'25)
  • ROIC Specialty Retail: +6.5%
    +10.4% Q1'26: +13.6% (vs Q1'25)
  • Share dilution Specialty Retail: +0.1%
    +0.1% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Specialty Retail: 0.14×
    1.41× Q1'26: 1.25× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.12) × ERP
WACC = 90% × Ke + 10% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7,445.38 Current price: 2,716.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
16.83B
est: 17.20B (-2.2%)
18.19B
est: 18.67B (-2.6%)
18.26B
est: 19.19B (-4.8%)
18.52B
est: 20.47B (-9.5%)
18.87B
est: 21.77B (-13.3%)
19.35B
est: 23.11B (-16.3%)
21.27B
est: 24.48B (-13.1%)
27.04B
est: 26.70B (+1.3%)
30.11B
est: 30.00B (+0.4%)
33.53B
est: 32.85B (+2.1%)
36.00B
36.00B – 36.00B
+9.6% YoY
EBITDA
2.68B
est: 1.72B (+56.3%)
2.68B
est: 1.86B (+43.8%)
2.02B
est: 1.91B (+5.7%)
1.49B
est: 2.04B (-27.0%)
1.33B
est: 2.17B (-38.9%)
1.17B
est: 2.30B (-49.4%)
1.24B
est: 2.44B (-49.2%)
3.01B
est: 2.66B (+13.0%)
3.59B
est: 5.90B (-39.2%)
4.11B
est: 3.65B (+12.6%)
4.00B
4.00B – 4.00B
+9.6% YoY
EBIT
2.10B
est: 1.32B (+58.9%)
2.12B
est: 1.44B (+47.5%)
1.50B
est: 1.48B (+1.6%)
976.06M
est: 1.58B (-38.1%)
847.95M
est: 1.68B (-49.4%)
751.73M
est: 1.78B (-57.8%)
746.04M
est: 1.89B (-60.4%)
2.43B
est: 2.06B (+18.4%)
2.92B
est: 5.07B (-42.4%)
3.25B
est: 2.87B (+13.4%)
3.14B
3.14B – 3.14B
+9.6% YoY
Net Income
1.32B
est: 1.13B (+16.2%)
1.33B
est: 1.30B (+2.9%)
910.80M
est: 1.50B (-39.5%)
565.55M
est: 1.66B (-65.9%)
493.90M
est: 1.81B (-72.8%)
389.36M
est: 1.99B (-80.4%)
348.12M
est: 2.16B (-83.9%)
1.65B
est: 1.40B (+18.0%)
2.09B
est: 1.70B (+23.2%)
2.31B
est: 1.90B (+21.8%)
2.10B
2.10B – 2.10B
+10.5% YoY
SGA
10.33B
est: 10.52B (-1.8%)
10.91B
est: 11.42B (-4.4%)
11.49B
est: 11.73B (-2.1%)
11.83B
est: 12.52B (-5.5%)
12.27B
est: 13.31B (-7.8%)
12.52B
est: 14.13B (-11.4%)
13.77B
est: 14.97B (-8.0%)
16.28B
est: 16.33B (-0.3%)
17.85B
est: 18.34B (-2.7%)
19.78B
est: 19.73B (+0.2%)
21.63B
21.63B – 21.63B
+9.6% YoY
EPS
97.75
est: 81.60 (+19.8%)
98.82
est: 93.20 (+6.0%)
67.55
est: 108.30 (-37.6%)
41.94
est: 119.40 (-64.9%)
36.63
est: 130.50 (-71.9%)
28.88
est: 143.10 (-79.8%)
25.60
est: 155.70 (-83.6%)
119.14
est: 100.90 (+18.1%)
150.62
est: 122.30 (+23.2%)
166.52
est: 136.70 (+21.8%)
151.10
151.10 – 151.10
+10.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-05-11 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-05-08 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-05-07 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-05-01 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-30 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-28 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-27 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-24 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-23 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-22 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-21 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-20 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-17 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-16 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
483.66M
OE per share TTM
34.80
Owner's Yield
1.70%
Maintenance CapEx ratio
15.64%
Maint CapEx / Avg PPE
14.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 7 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.06% 224.0K 0.58%
2 Dimensional - International Small Cap ETF DFIS 0.00% 194.9K 0.39%
3 iShares Core TOPIX ETF 1475.T 0.00% 315.8K 0.05%
4 Dimensional - International Core Equity 2 ETF DFIC 0.00% 191.6K 0.22%
5 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 107.9K 0.28%
6 Dimensional International Sustainability Core 1 ETF DFSI 0.00% 0.24%
7 Dimensional - International Core Equity Market ETF DFAI 0.00% 0.18%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
4.32M
Shares Outstanding
13.91M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ken Nagahashi Senior MD, GM of President's Office, GM of Business Administration & Director male
Taro Yamamoto Chief Executive Officer, President & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits