Subscribe

AND ST HD Co.Ltd. (2685.T)

JPY3,500.00 -15.00 (-0.43%)
JP JPX Consumer Cyclical Apparel - Manufacturers
Address Shibuya Hikarie
Tokyo, JP
CEO Taiki Fukuda
IPO 2002-12-12
ISIN JP3856000009

Explore sections of this company profile

Description

Adastria Co., Ltd. is a Japanese firm that engages in the development, manufacturing, and retail sales of both clothing and a variety of general merchandise items. The company's offerings include apparel for women, men, and children, as well as an array of lifestyle goods such as footwear, bags, kitchenware, furniture, and other household essentials, all distributed under multiple brand names. Established in 1953, Adastria Co., Ltd. maintains its corporate headquarters in Tokyo, Japan. It underwent a name change in September 2013, transitioning from its former identity as Adastria Holdings Co., Ltd. to its current designation.

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
JPY3,500.00 -15.00 (-0.43%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
219.8K
Beta
-0.23
Float Shares
23.31M
Free Float %
50.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.72% +3.99% +8.74% +8.81% +10.73% +14.59% +16.51% +18.59% +72.49% -10.81% +827.98%
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
3,500.00
DCF (Unlevered) 26,178.63 +648.0%
DCF (Levered) 30,013.04 +757.5%

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) 33% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 1 0
Hold 4 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.11
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Manufacturers: +3.9%
    +3.8% Q2'26: +3.7% (vs Q2'25)
  • EPS growth Apparel - Manufacturers: +10.5%
    -1.5% Q2'26: -10.5% (vs Q2'25)
  • FCF margin FCF growth · Apparel - Manufacturers: +37.5%
    +3.2% Q2'26: +0.0% (vs Q2'25)
  • EBIT margin Apparel - Manufacturers: +8.0%
    +5.4% Q2'26: +9.8% (vs Q2'25)
  • ROIC Apparel - Manufacturers: +6.0%
    +15.8% Q2'26: +27.0% (vs Q2'25)
  • Share dilution Apparel - Manufacturers: +0.0%
    +0.3% Q2'26: -0.1% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Manufacturers: 0.02×
    0.23× Q2'26: 0.29× (vs Q2'25)
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 (-0.24) × ERP
WACC = 96% × Ke + 4% × Kd (4.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 26,429.02 Current price: 3,500.00
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 Feb 2015
actual
Feb 2016
actual
Feb 2017
actual
Feb 2018
actual
Feb 2019
actual
Feb 2020
actual
Feb 2021
actual
Feb 2022
actual
Feb 2023
actual
Feb 2024
actual
Feb 2025
actual
Feb 2026
6 Rev. Ana.
6 EPS Ana.
Feb 2027
6 Rev. Ana.
6 EPS Ana.
Feb 2028
6 Rev. Ana.
6 EPS Ana.
Feb 2029
5 Rev. Ana.
5 EPS Ana.
Feb 2030
3 Rev. Ana.
2 EPS Ana.
Feb 2031
2 Rev. Ana.
3 EPS Ana.
Revenue
184.59B
est: 184.54B (+0.0%)
200.04B
est: 200.21B (-0.1%)
203.69B
est: 203.05B (+0.3%)
222.79B
est: 223.05B (-0.1%)
222.66B
est: 223.70B (-0.5%)
222.38B
est: 222.52B (-0.1%)
183.87B
est: 184.74B (-0.5%)
201.58B
est: 202.26B (-0.3%)
242.55B
est: 241.41B (+0.5%)
275.60B
est: 281.12B (-2.0%)
293.11B
est: 293.60B (-0.2%)
304.10B
302.10B – 309.00B
+3.6% YoY
316.00B
315.03B – 317.73B
+3.9% YoY
329.59B
324.32B – 337.31B
+4.3% YoY
344.60B
341.27B – 349.65B
+4.6% YoY
377.20B
373.56B – 382.73B
+9.5% YoY
397.00B
393.17B – 402.82B
+5.2% YoY
EBITDA
16.02B
est: 14.57B (+9.9%)
24.80B
est: 15.81B (+56.8%)
23.21B
est: 16.03B (+44.7%)
15.40B
est: 17.61B (-12.6%)
15.52B
est: 17.67B (-12.2%)
20.65B
est: 17.57B (+17.5%)
7.21B
est: 14.59B (-50.6%)
13.67B
est: 15.97B (-14.4%)
20.58B
est: 19.06B (+7.9%)
28.31B
est: 36.91B (-23.3%)
27.00B
est: 38.54B (-30.0%)
39.92B
39.66B – 40.57B
+3.6% YoY
41.49B
41.36B – 41.71B
+3.9% YoY
43.27B
42.58B – 44.28B
+4.3% YoY
45.24B
44.80B – 45.90B
+4.6% YoY
49.52B
49.04B – 50.25B
+9.5% YoY
52.12B
51.62B – 52.88B
+5.2% YoY
EBIT
5.98B
est: 7.60B (-21.3%)
16.00B
est: 8.25B (+94.1%)
14.92B
est: 8.36B (+78.4%)
5.01B
est: 9.19B (-45.5%)
7.19B
est: 9.21B (-22.0%)
12.89B
est: 9.17B (+40.6%)
-106.00M
est: 7.61B (-101.4%)
6.57B
est: 8.33B (-21.2%)
11.52B
est: 9.94B (+15.8%)
18.02B
est: 21.98B (-18.0%)
15.51B
est: 22.96B (-32.4%)
23.78B
23.62B – 24.16B
+3.6% YoY
24.71B
24.63B – 24.84B
+3.9% YoY
25.77B
25.36B – 26.37B
+4.3% YoY
26.94B
26.68B – 27.34B
+4.6% YoY
29.49B
29.21B – 29.92B
+9.5% YoY
31.04B
30.74B – 31.49B
+5.2% YoY
Net Income
503.00M
est: -432.22M (+216.4%)
9.12B
est: 7.65B (+19.2%)
11.58B
est: 10.75B (+7.7%)
863.00M
est: 763.76M (+13.0%)
3.89B
est: 3.39B (+14.7%)
6.36B
est: 6.41B (-0.8%)
-693.00M
est: -646.65M (-7.2%)
4.92B
est: 4.11B (+19.7%)
7.54B
est: 8.75B (-13.8%)
13.51B
est: 13.69B (-1.3%)
9.61B
est: 12.04B (-20.2%)
11.28B
10.29B – 12.27B
-6.3% YoY
11.34B
10.62B – 12.38B
+0.5% YoY
12.41B
11.43B – 13.37B
+9.4% YoY
13.37B
12.50B – 13.85B
+7.7% YoY
14.11B
13.94B – 14.38B
+5.6% YoY
14.78B
14.60B – 15.07B
+4.7% YoY
SGA
86.79B
est: 69.94B (+24.1%)
88.66B
est: 75.88B (+16.8%)
91.64B
est: 76.95B (+19.1%)
105.65B
est: 84.53B (+25.0%)
104.71B
est: 84.78B (+23.5%)
103.03B
est: 84.33B (+22.2%)
93.23B
est: 70.01B (+33.2%)
97.71B
est: 76.65B (+27.5%)
112.70B
est: 91.49B (+23.2%)
124.59B
est: 129.76B (-4.0%)
133.59B
est: 135.52B (-1.4%)
140.37B
139.45B – 142.63B
+3.6% YoY
145.86B
145.42B – 146.66B
+3.9% YoY
152.13B
149.70B – 155.70B
+4.3% YoY
159.06B
157.53B – 161.40B
+4.6% YoY
174.11B
172.43B – 176.66B
+9.5% YoY
183.25B
181.48B – 185.94B
+5.2% YoY
EPS
10.36
est: -9.39 (+210.3%)
188.30
est: 166.30 (+13.2%)
242.48
est: 233.58 (+3.8%)
18.35
est: 16.60 (+10.6%)
82.66
est: 73.67 (+12.2%)
135.08
est: 139.35 (-3.1%)
-14.87
est: -14.05 (-5.8%)
108.71
est: 89.27 (+21.8%)
166.37
est: 190.13 (-12.5%)
297.74
est: 296.57 (+0.4%)
208.92
est: 260.11 (-19.7%)
248.38
222.96 – 266.02
-4.5% YoY
243.94
230.05 – 268.21
-1.8% YoY
267.13
247.73 – 289.77
+9.5% YoY
289.45
270.99 – 300.26
+8.4% YoY
305.90
302.06 – 311.73
+5.7% YoY
320.40
316.38 – 326.50
+4.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-28 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-27 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-26 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-25 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-22 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-21 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-20 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-19 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-18 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-15 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-14 A 4/5 4/5 4/5 5/5 3/5 3/5 3/5
2026-05-13 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5
2026-05-12 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5
2026-05-11 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5
2026-05-08 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5
2026-05-07 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5
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 4/5 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 2/5 4/5 3/5
2026-04-22 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-21 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-20 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-17 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5
2026-04-16 A 4/5 4/5 4/5 5/5 2/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.48B
OE per share TTM
54.34
Owner's Yield
1.62%
Maintenance CapEx ratio
15.04%
Maint CapEx / Avg PPE
8.0%

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 76 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 MUFG Japan Small Cap Active ETF MJSC 0.97% 222.5K 0.85%
2 Militia Long/Short Equity ETF ORR 0.43% 592.0K 14.19%
3 Lazard International Dynamic Equity ETF IDEQ 0.21% 2.71M 0.40%
4 WisdomTree Japan SmallCap Dividend Fund DFJ 0.14% 532.2K 0.58%
5 iShares International Small-Cap Equity Factor ETF ISCF 0.06% 377.1K 0.24%
6 Avantis International Small Cap Value ETF AVDV 0.04% 8.19M 0.36%
7 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.04% 237.1K 0.58%
8 Schwab Fundamental International Small Company Index ETF FNDC 0.04% 1.25M 0.39%
9 iShares MSCI Japan Small-Cap ETF SCJ 0.04% 104.9K 0.50%
10 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.04% 155.2K 0.48%

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
2.50M
Shares Outstanding
46.13M

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
Taiki Fukuda President & Representative Director 84M male
Hisahito Yamada Head of Sales Headquarters & Senior Executive Officer
Itsuo Iwakoshi Senior Executive Officer
Mamoru Ohya Head of Products Planning & Sourcing Headquarters and Senior Executive Officer
Masatake Hayashi Senior Executive Officer & Head of Logistics Division
Miyuki Waki Officer of Corporation Planning
Ryo Araya Vice President & GM of Corporate Planning Division
Yoko Kazama Manager of Public Relations
Akihito Hayashi Accounting Manager
Yuya Sakurai Executive Officer & Head of Digital Transformation Strategy Department
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