Subscribe

Syuppin Co., Ltd. (3179.T)

JPY1,093.00 +9.00 (+0.83%)
JP JPX Consumer Cyclical Specialty Retail
Address Daiwa Nishi-Shinjuku Building 160-0023
Tokyo, JP
CEO Naohiko Ono
IPO 2012-12-20
ISIN JP3359940008

Explore sections of this company profile

Description

Syuppin Co., Ltd. is a Japanese enterprise, established in 2005 and headquartered in Tokyo, that specializes in the online trade of pre-owned items. The company manages e-commerce platforms dedicated to the acquisition and sale of various second-hand products, including photographic equipment, timepieces, fine writing instruments, and road bicycles. In addition to its robust digital presence, Syuppin also operates physical retail stores.

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
JPY1,093.00 +9.00 (+0.83%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
151.7K
Beta
0.61
Float Shares
18.10M
Free Float %
85.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-10.26% -8.28% -16.22% -21.12% -17.87% -13.83% -8.78% -0.20% +3.42% +71.90% +759.48%
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
1,093.00
DCF (Unlevered) 1,751.32 +60.2%
DCF (Levered) 2,645.90 +142.1%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.67
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Specialty Retail: +6.4%
    -1.4% Q1'26: +7.5% (vs Q1'25)
  • EPS growth Specialty Retail: +20.6%
    -15.2% Q1'26: -1.2% (vs Q1'25)
  • FCF margin FCF growth · Specialty Retail: +29.3%
    +4.9% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Specialty Retail: +5.4%
    +4.9% Q1'26: +5.3% (vs Q1'25)
  • ROIC Specialty Retail: +6.5%
  • Share dilution Specialty Retail: +0.1%
    -1.6% Q1'26: -2.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Specialty Retail: 0.14×
    Q1'26: 1.94× (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 (0.57) × ERP
WACC = 84% × Ke + 16% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,734.74 Current price: 1,093.00
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 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
2 Rev. Ana.
2 EPS Ana.
Mar 2027
2 Rev. Ana.
2 EPS Ana.
Mar 2028
2 Rev. Ana.
2 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
19.17B
est: 19.00B (+0.9%)
22.71B
est: 22.44B (+1.2%)
25.00B
est: 24.30B (+2.9%)
30.92B
est: 30.60B (+1.1%)
34.61B
est: 34.60B (+0.0%)
34.66B
est: 35.25B (-1.7%)
33.96B
est: 32.78B (+3.6%)
43.45B
est: 42.62B (+2.0%)
45.62B
est: 45.23B (+0.9%)
48.84B
est: 51.24B (-4.7%)
52.66B
est: 52.92B (-0.5%)
51.53B
51.40B – 51.65B
-2.6% YoY
55.22B
54.83B – 55.60B
+7.2% YoY
58.37B
58.04B – 58.70B
+5.7% YoY
61.80B
61.41B – 62.19B
+5.9% YoY
66.00B
65.58B – 66.42B
+6.8% YoY
EBITDA
965.53M
est: 1.22B (-20.6%)
1.03B
est: 1.44B (-28.6%)
1.29B
est: 1.56B (-17.3%)
1.73B
est: 1.96B (-11.7%)
1.65B
est: 2.21B (-25.3%)
1.96B
est: 2.26B (-13.2%)
1.73B
est: 2.10B (-17.4%)
3.40B
est: 2.73B (+24.5%)
2.65B
est: 2.90B (-8.6%)
3.54B
est: 3.43B (+3.0%)
3.18B
est: 3.54B (-10.1%)
3.45B
3.44B – 3.46B
-2.6% YoY
3.70B
3.67B – 3.72B
+7.2% YoY
3.91B
3.89B – 3.93B
+5.7% YoY
4.14B
4.11B – 4.16B
+5.9% YoY
4.42B
4.39B – 4.45B
+6.8% YoY
EBIT
880.85M
est: 1.14B (-22.5%)
836.22M
est: 1.34B (-37.7%)
1.09B
est: 1.45B (-25.1%)
1.53B
est: 1.83B (-16.3%)
1.44B
est: 2.07B (-30.6%)
1.75B
est: 2.11B (-17.3%)
1.57B
est: 1.96B (-20.0%)
3.21B
est: 2.55B (+25.8%)
2.45B
est: 2.71B (-9.4%)
3.36B
est: 3.30B (+1.9%)
2.98B
est: 3.41B (-12.5%)
3.32B
3.31B – 3.33B
-2.6% YoY
3.56B
3.53B – 3.58B
+7.2% YoY
3.76B
3.74B – 3.78B
+5.7% YoY
3.98B
3.95B – 4.00B
+5.9% YoY
4.25B
4.22B – 4.28B
+6.8% YoY
Net Income
563.52M
est: 519.05M (+8.6%)
560.37M
est: 525.05M (+6.7%)
741.09M
est: 665.17M (+11.4%)
1.08B
est: 966.13M (+11.5%)
982.62M
est: 874.54M (+12.4%)
1.19B
est: 1.12B (+6.4%)
1.07B
est: 895.25M (+19.3%)
2.21B
est: 2.22B (-0.6%)
1.70B
est: 1.70B (+0.1%)
2.32B
est: 2.69B (-13.7%)
2.02B
est: 1.96B (+3.1%)
1.70B
1.69B – 1.72B
-13.2% YoY
1.96B
1.91B – 2.00B
+15.1% YoY
2.14B
2.13B – 2.15B
+9.2% YoY
2.34B
2.32B – 2.36B
+9.5% YoY
2.55B
2.52B – 2.57B
+8.7% YoY
SGA
1.01B
est: 2.21B (-54.2%)
-476.49M
est: 2.61B (-118.3%)
1.41B
est: 2.82B (-50.1%)
1.51B
est: 3.56B (-57.4%)
1.81B
est: 4.02B (-54.9%)
1.88B
est: 4.10B (-54.2%)
4.32B
est: 3.81B (+13.5%)
4.71B
est: 4.95B (-4.9%)
5.10B
est: 5.26B (-3.0%)
5.61B
est: 5.95B (-5.8%)
6.25B
est: 6.15B (+1.7%)
5.99B
5.97B – 6.00B
-2.6% YoY
6.42B
6.37B – 6.46B
+7.2% YoY
6.78B
6.74B – 6.82B
+5.7% YoY
7.18B
7.14B – 7.23B
+5.9% YoY
7.67B
7.62B – 7.72B
+6.8% YoY
EPS
23.54
est: 23.80 (-1.1%)
23.41
est: 24.08 (-2.8%)
30.96
est: 30.50 (+1.5%)
45.00
est: 44.30 (+1.6%)
41.11
est: 40.10 (+2.5%)
50.55
est: 51.45 (-1.7%)
45.19
est: 41.05 (+10.1%)
102.58
est: 101.90 (+0.7%)
81.19
est: 77.90 (+4.2%)
110.05
est: 123.33 (-10.8%)
93.01
est: 89.90 (+3.5%)
78.00
77.30 – 78.70
-13.2% YoY
89.80
87.70 – 91.90
+15.1% YoY
98.05
97.60 – 98.50
+9.2% YoY
107.40
106.52 – 108.28
+9.5% YoY
116.70
115.75 – 117.65
+8.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-11 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-08 A 4/5 5/5 5/5 5/5 2/5 3/5 3/5
2026-05-07 A 4/5 5/5 5/5 5/5 2/5 3/5 3/5
2026-05-01 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-30 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-28 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-27 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-24 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-23 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-22 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-21 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-20 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-17 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-16 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
18.79M
OE per share TTM
0.88
Owner's Yield
0.08%
Maintenance CapEx ratio
0.02%
Maint CapEx / Avg PPE
0.7%

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 12 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.03% 109.6K 0.58%
2 State Street SPDR S&P International Small Cap ETF GWX 0.02% 156.6K 0.40%
3 Dimensional - International Small Cap ETF DFIS 0.00% 249.9K 0.39%
4 Avantis Responsible International Equity ETF AVSD 0.00% 17.2K 0.23%
5 Avantis International Small Cap Equity ETF AVDS 0.00% 10.6K 0.30%
6 iShares Core TOPIX ETF 1475.T 0.00% 376.4K 0.05%
7 Dimensional International Sustainability Core 1 ETF DFSI 0.00% 22.3K 0.24%
8 Dimensional - International Core Equity 2 ETF DFIC 0.00% 207.3K 0.22%
9 Dimensional - International Core Equity Market ETF DFAI 0.00% 170.6K 0.18%
10 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 91.2K 0.28%

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
10.40M
Shares Outstanding
21.23M

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
Masashi Saito Senior Executive Officer, MD, Chief Operating Officer, Chief Information Officer, GM of Business Strategy Division & Director
Naohiko Ono Chairman, President & Chief Executive Officer male
Rina Takashima Investor Relations
Risa Okabe Sr. Exec. Officer, CFO, CHRO, GM of Corp. Strategy Div. & ESG Mgmt. Promotion Office and Director female
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