Subscribe

Kaitori Okoku Co., Ltd. (3181.T)

JPY989.00 -15.00 (-1.49%)
JP JPX Consumer Cyclical Apparel - Footwear & Accessories
Address 5-12, Kawanishi-dori 455-0073
Nagoya, JP
CEO Yasunori Miyamoto
Website okoku.jp
IPO 2013-02-14
ISIN JP3205620002

Explore sections of this company profile

Description

Kaitori Okoku Co., Ltd. engages in the retail business in Japan. It sells second-hand goods, including clothing accessories, hobby products, trading cards, luxury brand products, precious metals, luxury watches, tickets, antiques, stamps, miscellaneous goods, alcohol, cash vouchers, etc. The company also franchises its stores. Kaitori Okoku Co., Ltd. was incorporated in 1999 and is headquartered in Nagoya, 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
JPY989.00 -15.00 (-1.49%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
11.4K
Beta
0.28
Float Shares
1.65M
Free Float %
45.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.46% +1.25% +2.10% +11.83% +5.98% +7.39% +19.07% -20.16% +210.69% +301.65% -22.08%
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
989.00
DCF (Levered) 1,098.85 +11.1%

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)
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
3.87
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
6 / 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
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Footwear & Accessories: +5.0%
    +19.3% Q2'26: +11.2% (vs Q2'25)
  • EPS growth Apparel - Footwear & Accessories: +5.0%
    +8.6% Q2'26: +40.1% (vs Q2'25)
  • FCF margin FCF growth · Apparel - Footwear & Accessories: +7.7%
    +2.6% Q2'26: +0.0% (vs Q2'25)
  • EBIT margin Apparel - Footwear & Accessories: +8.8%
    +5.4% Q2'26: +9.1% (vs Q2'25)
  • ROIC Apparel - Footwear & Accessories: +7.3%
    +9.6% Q2'26: +15.3% (vs Q2'25)
  • Share dilution Apparel - Footwear & Accessories: +0.0%
    +0.4% Q2'26: +0.3% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Footwear & Accessories: -0.25×
    2.50× Q2'26: 1.90× (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 (0.28) × ERP
WACC = 68% × Ke + 32% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 989.00
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 2017
actual
Feb 2018
actual
Feb 2019
actual
Feb 2020
actual
Feb 2021
actual
Feb 2022
actual
Revenue
4.91B
est: 4.90B (+0.2%)
4.68B
est: 4.85B (-3.5%)
4.74B
est: 4.87B (-2.6%)
4.89B
est: 4.88B (+0.3%)
4.89B
est: 5.00B (-2.1%)
4.95B
est: 5.21B (-5.0%)
EBITDA
156.13M
est: 355.89M (-56.1%)
257.74M
est: 352.26M (-26.8%)
164.07M
est: 353.35M (-53.6%)
232.74M
est: 354.44M (-34.3%)
247.60M
est: 363.15M (-31.8%)
276.23M
est: 378.41M (-27.0%)
EBIT
23.74M
est: 281.29M (-91.6%)
127.17M
est: 278.42M (-54.3%)
34.08M
est: 279.28M (-87.8%)
108.85M
est: 280.15M (-61.1%)
125.90M
est: 287.03M (-56.1%)
195.31M
est: 299.09M (-34.7%)
Net Income
12.53M
est: 49.20M (-74.5%)
69.32M
est: 83.09M (-16.6%)
12.58M
est: 62.32M (-79.8%)
63.45M
est: 41.36M (+53.4%)
102.38M
est: 82.36M (+24.3%)
122.81M
est: 102.95M (+19.3%)
SGA
2.47B
est: 2.30B (+7.2%)
2.25B
est: 2.28B (-1.4%)
2.41B
est: 2.29B (+5.5%)
2.45B
est: 2.29B (+7.0%)
2.47B
est: 2.35B (+5.1%)
2.54B
est: 2.45B (+3.7%)
EPS
3.57
est: 13.50 (-73.6%)
19.74
est: 22.80 (-13.4%)
3.56
est: 17.10 (-79.2%)
17.92
est: 11.35 (+57.9%)
28.93
est: 22.60 (+28.0%)
34.48
est: 28.25 (+22.1%)
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 2/5 4/5 4/5
2026-05-28 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-05-27 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-05-26 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-05-25 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-05-22 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-21 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-20 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-19 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-18 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-15 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-14 A 4/5 3/5 4/5 5/5 2/5 4/5 4/5
2026-05-13 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-05-12 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-05-11 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-05-08 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-05-07 A 4/5 4/5 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 4/5
2026-04-30 A 4/5 4/5 4/5 5/5 2/5 4/5 4/5
2026-04-28 A 4/5 4/5 4/5 5/5 1/5 4/5 4/5
2026-04-27 A 4/5 4/5 4/5 5/5 1/5 4/5 4/5
2026-04-24 A 4/5 4/5 4/5 5/5 1/5 4/5 4/5
2026-04-23 A 4/5 4/5 4/5 5/5 1/5 4/5 4/5
2026-04-22 A 4/5 4/5 4/5 5/5 1/5 4/5 4/5
2026-04-21 A 4/5 4/5 4/5 5/5 1/5 4/5 4/5
2026-04-20 A 4/5 4/5 4/5 5/5 1/5 4/5 4/5
2026-04-17 A- 4/5 4/5 3/5 5/5 1/5 4/5 4/5
2026-04-16 A 4/5 5/5 3/5 5/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
130.50M
OE per share TTM
35.80
Owner's Yield
3.66%
Maintenance CapEx ratio
51.09%
Maint CapEx / Avg PPE
11.1%

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

This company is not held by any ETF in our universe.

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
2.97M
Shares Outstanding
3.66M

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
Junzo Mibu GM of Administrative Division & Director male
Mei-Hua Chen Accounting & Finance Manager
Tadayoshi Shimamoto President & Representative Director male
Taichi Hasegawa GM of Tools Sales Division & 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