Subscribe

J. Front Retailing Co., Ltd. (3086.T)

JPY3,219.00 +19.00 (+0.59%)
JP JPX Consumer Cyclical Department Stores
Address Shinagawa Season Terrace, 2-70 1080075
Tokyo, JP
CEO Tatsuya Yoshimoto
IPO 2000-01-04
ISIN JP3386380004

Explore sections of this company profile

Also trades on Other OTC · JFROF (USD) Tokyo Stock Exchange · 3086.T (JPY)
Description

J. Front Retailing Co., Ltd., together with its subsidiaries, operates department stores. The company operates through Department Store Business, Shopping Center (SC) Business, Developer Business, and Payment and Finance Business segments. The Department Store Business segment operates Daimaru and Matsuzakaya stores, as well as sells clothing, miscellaneous goods, household goods, food, etc. The SC Business segment develops, manages, and operates shopping centers. The Developer Business segment develops, manages, and operates interior decorating work of real estate. The Payment and Finance Business segment issues and operates credit cards. The company also engages in the product testing and quality control services; parking lot business; outsourcing of administrative processing and leasing business; information services; prepaid specific trading business; and e-sports team management services. The company was incorporated in 2007 and is based in Tokyo, 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
JPY3,219.00 +19.00 (+0.59%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
-0.06
Float Shares
242.24M
Free Float %
97.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.42% -1.90% -5.14% -15.97% -3.79% -2.03% +6.64% +57.33% +101.49% +69.24% +338.61%
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
3,219.00
DCF (Unlevered) 30,707.69 +854.0%
DCF (Levered) 14,059.42 +336.8%

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) 20% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 3 0
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
1.15
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Department Stores: +2.0%
    +0.7% Q2'26: -3.9% (vs Q2'25)
  • EPS growth Department Stores: +7.6%
    -29.6% Q2'26: -5.0% (vs Q2'25)
  • FCF margin FCF growth · Department Stores: +36.9%
    +11.7% Q2'26: +0.4% (vs Q2'25)
  • EBIT margin Department Stores: +6.3%
    +11.4% Q2'26: +13.3% (vs Q2'25)
  • ROIC Department Stores: +4.6%
    +4.4% Q2'26: +5.5% (vs Q2'25)
  • Share dilution Department Stores: +0.1%
    -3.1% Q2'26: -2.6% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Department Stores: 1.34×
    3.54× Q2'26: 3.50× (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 (0.00) × ERP
WACC = 62% × Ke + 38% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 30,707.69 Current price: 3,219.00
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
5 Rev. Ana.
4 EPS Ana.
Feb 2027
5 Rev. Ana.
5 EPS Ana.
Feb 2028
5 Rev. Ana.
5 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
1.15T
est: 1.15T (+0.3%)
1.16T
est: 1.17T (-0.9%)
452.51B
est: 1.11T (-59.2%)
469.92B
est: 474.62B (-1.0%)
459.84B
est: 460.90B (-0.2%)
480.62B
est: 481.18B (-0.1%)
319.08B
est: 327.08B (-2.4%)
331.48B
est: 342.40B (-3.2%)
359.68B
est: 361.67B (-0.5%)
407.01B
est: 415.02B (-1.9%)
441.88B
est: 435.93B (+1.4%)
451.12B
445.63B – 455.19B
+3.5% YoY
460.16B
449.28B – 470.02B
+2.0% YoY
471.98B
450.76B – 485.93B
+2.6% YoY
481.56B
481.06B – 482.06B
+2.0% YoY
463.30B
447.34B – 475.13B
-3.8% YoY
470.00B
453.81B – 482.01B
+1.4% YoY
EBITDA
60.69B
est: 210.94B (-71.2%)
66.88B
est: 216.15B (-69.1%)
62.18B
est: 204.22B (-69.6%)
64.93B
est: 87.35B (-25.7%)
65.42B
est: 84.83B (-22.9%)
96.32B
est: 88.56B (+8.8%)
52.73B
est: 60.20B (-12.4%)
61.71B
est: 63.02B (-2.1%)
71.20B
est: 66.56B (+7.0%)
92.68B
est: 103.46B (-10.4%)
105.65B
est: 113.33B (-6.8%)
117.28B
115.85B – 118.34B
+3.5% YoY
119.63B
116.80B – 122.19B
+2.0% YoY
122.70B
117.18B – 126.33B
+2.6% YoY
125.19B
125.06B – 125.32B
+2.0% YoY
120.45B
116.30B – 123.52B
-3.8% YoY
122.19B
117.98B – 125.31B
+1.4% YoY
EBIT
42.09B
est: 59.31B (-29.0%)
48.04B
est: 60.78B (-21.0%)
44.85B
est: 57.42B (-21.9%)
46.21B
est: 24.56B (+88.1%)
45.47B
est: 23.85B (+90.6%)
45.36B
est: 24.90B (+82.2%)
2.37B
est: 16.93B (-86.0%)
12.08B
est: 17.72B (-31.8%)
22.09B
est: 18.72B (+18.0%)
46.19B
est: 86.61B (-46.7%)
60.06B
est: 95.29B (-37.0%)
98.61B
97.41B – 99.50B
+3.5% YoY
100.58B
98.20B – 102.74B
+2.0% YoY
103.17B
98.53B – 106.22B
+2.6% YoY
105.26B
105.15B – 105.37B
+2.0% YoY
101.27B
97.78B – 103.86B
-3.8% YoY
102.73B
99.20B – 105.36B
+1.4% YoY
Net Income
19.92B
est: 18.82B (+5.9%)
26.31B
est: 25.87B (+1.7%)
27.05B
est: 24.33B (+11.2%)
28.49B
est: 31.28B (-8.9%)
27.36B
est: 27.90B (-1.9%)
21.25B
est: 21.52B (-1.2%)
-26.19B
est: -17.66B (-48.3%)
4.32B
est: 736.31M (+486.7%)
14.24B
est: 15.99B (-11.0%)
29.91B
est: 33.31B (-10.2%)
41.43B
est: 35.98B (+15.1%)
28.28B
27.93B – 28.65B
-21.4% YoY
30.82B
30.14B – 34.68B
+9.0% YoY
32.88B
32.33B – 35.39B
+6.7% YoY
34.60B
33.61B – 38.41B
+5.2% YoY
36.51B
34.87B – 37.72B
+5.5% YoY
37.03B
35.37B – 38.26B
+1.4% YoY
SGA
114.06B
est: 381.56B (-70.1%)
111.55B
est: 390.99B (-71.5%)
156.36B
est: 369.41B (-57.7%)
155.74B
est: 158.01B (-1.4%)
155.30B
est: 153.44B (+1.2%)
130.99B
est: 160.19B (-18.2%)
106.87B
est: 108.89B (-1.9%)
110.15B
est: 113.99B (-3.4%)
117.77B
est: 120.41B (-2.2%)
126.13B
est: 136.42B (-7.5%)
134.15B
est: 143.29B (-6.4%)
148.28B
146.48B – 149.62B
+3.5% YoY
151.25B
147.68B – 154.50B
+2.0% YoY
155.14B
148.16B – 159.72B
+2.6% YoY
158.29B
158.13B – 158.45B
+2.0% YoY
152.29B
147.04B – 156.18B
-3.8% YoY
154.49B
149.17B – 158.43B
+1.4% YoY
EPS
75.47
est: 72.75 (+3.7%)
100.42
est: 100.03 (+0.4%)
103.43
est: 94.06 (+10.0%)
108.92
est: 120.94 (-9.9%)
104.55
est: 107.85 (-3.1%)
81.18
est: 83.18 (-2.4%)
-100.03
est: -68.29 (-46.5%)
16.50
est: 2.85 (+479.6%)
54.32
est: 61.81 (-12.1%)
114.06
est: 132.78 (-14.1%)
160.35
est: 144.32 (+11.1%)
112.84
111.39 – 114.28
-21.8% YoY
125.68
120.20 – 138.30
+11.4% YoY
134.59
128.95 – 141.16
+7.1% YoY
141.43
134.05 – 153.20
+5.1% YoY
145.60
139.08 – 150.44
+2.9% YoY
147.70
141.09 – 152.60
+1.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-28 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-27 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-26 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-25 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-22 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-21 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-20 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-19 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-18 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-15 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-14 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-13 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-05-12 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-05-11 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-05-08 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-05-07 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-05-01 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-30 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-28 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-27 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-24 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-23 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-22 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-21 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-20 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-17 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5
2026-04-16 B+ 3/5 4/5 3/5 4/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
57.79B
OE per share TTM
231.31
Owner's Yield
10.81%
Maintenance CapEx ratio
489.94%
Maint CapEx / Avg PPE
154.0%

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 124 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.34% 1.92M 0.58%
2 Fidelity International Multifactor ETF FDEV 0.33% 912.1K 0.18%
3 iShares MSCI Japan Small-Cap ETF SCJ 0.33% 849.6K 0.50%
4 Xtrackers CSI300 Swap UCITS ETF XCHA.L 0.29% 5.95M 0.50%
5 Avantis International Small Cap Equity ETF AVDS 0.22% 696.7K 0.30%
6 iShares $ Treasury Bond 3-7yr UCITS ETF CBUG.DE 0.18% 816.9K 0.10%
7 UBS MSCI World Small Cap Socially Responsible UCITS ETF USD dis WSCR.L 0.17% 1.42M 0.23%
8 UBS MSCI World Small Cap Socially Responsible UCITS ETF USD acc WSCSRI.SW 0.17% 1.42M 0.23%
9 Schwab Fundamental International Small Company Index ETF FNDC 0.16% 4.72M 0.39%
10 Avantis International Small Cap Value ETF AVDV 0.13% 24.77M 0.36%

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
9.51M
Shares Outstanding
248.41M

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
Keiichi Ono Chief Executive Officer, President, Representative Executive Officer & Director 92M male
Kenichi Hayashi Managing Executive Officer 45M
Hideki Noguchi Executive Officer and Senior GM of Accounting & Tax Affairs Division of Financial Strategy Unit 32M male
Ken Umebayashi Executive Officer & GM of Business Promotion Department, Compliance and Human Resources Department 32M male
Taiichi Nomura Executive Officer 31M
Takako Imazu Exec. Officer & Sr. GM of HR Development Division and Group Welfare Div of HR Strategy Unit 31M
Akira Umebayashi Executive Officer & Senior GM of Group HR Policy Division Group HR Development Division
Toshihiro Ozawa Managing Executive Officer & GM of IT Digital Unit male
Hajime Inagami Executive Officer & Senior General Manager of Corporate Communications Division
Hiroshi Uraki Exe. Officer & Senior GM of Group Financing and Finance Policy Division of Financial Strategy Unit
Takamasa Nagamine Managing Executive Officer and Senior Executive GM of Financial Strategy & CRE Unit male
Takeshi Saito Executive Officer & Senior Executive GM of Business Promotion Div., Compliance Manager
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