Subscribe

Ryohin Keikaku Co., Ltd. (7453.T)

JPY3,752.00 -60.00 (-1.57%)
JP JPX Consumer Cyclical Department Stores
Address 4-26-3 Higashi-Ikebukuro 170-8424
Tokyo, JP
CEO Satoshi Shimizu
IPO 2001-01-01
ISIN JP3976300008

Explore sections of this company profile

Also trades on Other OTC · RYKKF (USD) Other OTC · RYKKY (USD) Tokyo Stock Exchange · 7453.T (JPY)
Description

Established in Tokyo, Japan, in 1979, Ryohin Keikaku Co., Ltd. is a multifaceted enterprise primarily involved in the design, production, distribution, and sale of a broad spectrum of products, including apparel, household goods, furniture, and food items. Their clothing range features essentials such as shirts, denim jeans, socks, handkerchiefs, bags, and sneakers. For home environments, they supply a variety of items from towels, mattresses, and toilet paper to toning water and cleaning systems, complemented by furniture options like beds, desks, chairs, and storage and children's furniture. The food division offers distinctive products such as banana baumkuchen, chocolate-coated strawberries, butter chicken curry, and even cricket crackers. Beyond retail goods, the company also builds houses and provides comprehensive home furnishing services, including the design, manufacture, and sale of furniture, accessories, antiques, curtains, and rugs. Their activities further encompass designing, consulting on, and producing residential and commercial spaces, operating hotel businesses, engaging in interior design, and offering healthcare services. Ryohin Keikaku manages diverse retail concepts, including MUJI to GO for travel and daily essentials, Found MUJI, MUJI com for necessities, Café&Meal MUJI eateries, IDEE stores, and campsites, alongside its e-commerce platform, muji.com. As of August 31, 2021, the company maintained a significant global presence, operating 456 MUJI stores, 31 Café&Meal MUJI outlets, and 10 IDEE stores within Japan, alongside 546 MUJI stores and 25 Café&Meal MUJI locations internationally.

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
JPY3,752.00 -60.00 (-1.57%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
1.01
Float Shares
240.10M
Free Float %
91.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.88% +7.38% +7.35% +7.95% +25.30% +36.25% +40.18% +455.51% +273.54% +208.17% +1,673.06%
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
3,752.00
DCF (Unlevered) 1,970.98 -47.5%
DCF (Levered) 1,912.40 -49.0%
Ratings Trend (MoM) 71% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 10 0
Hold 5 +2
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.32
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Department Stores: +2.9%
    +18.6% Q1'26: +14.1% (vs Q1'25)
  • EPS growth Department Stores: +16.5%
    +22.3% Q1'26: +15.9% (vs Q1'25)
  • FCF margin Department Stores: +4.9%
    +6.4% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Department Stores: +7.4%
    +8.8% Q1'26: +7.9% (vs Q1'25)
  • ROIC Department Stores: +4.6%
    +15.4% Q1'26: +14.2% (vs Q1'25)
  • Share dilution Department Stores: +0.0%
    +0.1% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Department Stores: 1.44×
    1.01× Q1'26: 0.99× (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 (1.01) × ERP
WACC = 95% × Ke + 5% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,970.98 Current price: 3,752.00
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 Aug 2014
actual
Aug 2015
actual
Aug 2016
actual
Aug 2017
actual
Aug 2018
actual
Aug 2019
actual
Aug 2020
actual
Aug 2021
actual
Aug 2022
actual
Aug 2023
actual
Aug 2024
actual
Aug 2025
actual
Aug 2026
14 Rev. Ana.
13 EPS Ana.
Aug 2027
15 Rev. Ana.
14 EPS Ana.
Aug 2028
13 Rev. Ana.
12 EPS Ana.
Aug 2029
6 Rev. Ana.
6 EPS Ana.
Aug 2030
6 Rev. Ana.
10 EPS Ana.
Revenue
220.03B
est: 259.58B (-15.2%)
259.66B
est: 308.77B (-15.9%)
307.20B
est: 336.45B (-8.7%)
332.58B
est: 378.21B (-12.1%)
378.80B
est: 411.12B (-7.9%)
408.85B
est: 440.82B (-7.3%)
437.78B
est: 179.44B (+144.0%)
453.69B
est: 452.36B (+0.3%)
496.17B
est: 479.20B (+3.5%)
581.41B
est: 580.13B (+0.2%)
661.68B
est: 660.29B (+0.2%)
784.63B
est: 782.95B (+0.2%)
890.79B
867.22B – 911.04B
+13.8% YoY
976.26B
948.99B – 1.01T
+9.6% YoY
1.06T
1.06T – 1.06T
+8.3% YoY
1.09T
1.06T – 1.13T
+3.5% YoY
1.15T
1.12T – 1.19T
+5.3% YoY
EBITDA
30.37B
est: 33.16B (-8.4%)
32.38B
est: 39.44B (-17.9%)
41.41B
est: 42.98B (-3.6%)
47.29B
est: 48.31B (-2.1%)
55.06B
est: 52.52B (+4.8%)
65.03B
est: 56.31B (+15.5%)
54.35B
est: 22.92B (+137.1%)
70.11B
est: 57.79B (+21.3%)
57.84B
est: 61.22B (-5.5%)
61.50B
est: 74.11B (-17.0%)
91.11B
est: 84.96B (+7.2%)
101.03B
est: 100.74B (+0.3%)
114.62B
111.58B – 117.22B
+13.8% YoY
125.61B
122.10B – 129.96B
+9.6% YoY
136.05B
136.02B – 136.08B
+8.3% YoY
140.80B
136.96B – 144.87B
+3.5% YoY
148.28B
144.24B – 152.57B
+5.3% YoY
EBIT
26.02B
est: 21.58B (+20.6%)
26.53B
est: 25.67B (+3.3%)
33.56B
est: 27.98B (+20.0%)
38.69B
est: 31.45B (+23.0%)
45.20B
est: 34.18B (+32.2%)
53.91B
est: 36.65B (+47.1%)
35.50B
est: 14.92B (+137.9%)
49.98B
est: 37.61B (+32.9%)
34.56B
est: 39.85B (-13.3%)
35.43B
est: 48.24B (-26.6%)
62.14B
est: 55.76B (+11.4%)
68.72B
est: 66.12B (+3.9%)
75.23B
73.24B – 76.94B
+13.8% YoY
82.45B
80.14B – 85.30B
+9.6% YoY
89.30B
89.28B – 89.32B
+8.3% YoY
92.41B
89.90B – 95.09B
+3.5% YoY
97.32B
94.67B – 100.14B
+5.3% YoY
Net Income
17.10B
est: 16.34B (+4.6%)
16.62B
est: 10.90B (+52.6%)
21.72B
est: 12.25B (+77.2%)
25.83B
est: 15.18B (+70.1%)
30.11B
est: 18.37B (+63.9%)
33.85B
est: 12.71B (+166.3%)
23.25B
est: -1.27B (+1,936.4%)
33.90B
est: 16.88B (+100.9%)
24.56B
est: 10.70B (+129.6%)
22.05B
est: 10.71B (+105.9%)
41.57B
est: 37.58B (+10.6%)
50.85B
est: 49.60B (+2.5%)
62.55B
56.38B – 65.41B
+26.1% YoY
69.57B
63.43B – 74.52B
+11.2% YoY
79.15B
70.35B – 89.49B
+13.8% YoY
81.52B
78.63B – 84.59B
+3.0% YoY
86.61B
83.55B – 89.87B
+6.3% YoY
SGA
11.93B
est: 7.24B (+64.8%)
15.01B
est: 8.61B (+74.3%)
16.67B
est: 9.38B (+77.7%)
18.65B
est: 10.54B (+76.9%)
21.23B
est: 11.46B (+85.2%)
24.81B
est: 12.29B (+101.9%)
28.88B
est: 5.00B (+477.2%)
33.31B
est: 12.61B (+164.2%)
est: 13.36B (-100.0%)
est: 16.17B (-100.0%)
est: 65.09B (-100.0%)
329.14B
est: 77.18B (+326.4%)
87.82B
85.49B – 89.81B
+13.8% YoY
96.24B
93.55B – 99.57B
+9.6% YoY
104.24B
104.22B – 104.26B
+8.3% YoY
107.88B
104.94B – 111.00B
+3.5% YoY
113.60B
110.51B – 116.89B
+5.3% YoY
EPS
32.23
est: 61.59 (-47.7%)
31.38
est: 41.08 (-23.6%)
40.92
est: 46.20 (-11.4%)
48.75
est: 57.24 (-14.8%)
57.35
est: 69.27 (-17.2%)
64.46
est: 47.91 (+34.5%)
44.24
est: -4.77 (+1,026.6%)
64.45
est: 63.64 (+1.3%)
46.62
est: 40.32 (+15.6%)
41.76
est: 40.16 (+4.0%)
78.55
est: 70.74 (+11.0%)
95.92
est: 93.36 (+2.7%)
118.55
106.24 – 123.24
+27.0% YoY
130.74
119.51 – 140.41
+10.3% YoY
148.83
132.56 – 168.62
+13.8% YoY
153.60
148.16 – 159.38
+3.2% YoY
163.20
157.42 – 169.34
+6.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-28 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-27 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-26 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-25 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-22 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-21 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-20 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-19 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-18 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-15 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-14 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-13 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-12 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-11 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-08 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-07 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-01 B 3/5 3/5 4/5 5/5 2/5 2/5 1/5
2026-04-30 B 3/5 3/5 4/5 5/5 2/5 2/5 1/5
2026-04-28 B 3/5 3/5 4/5 5/5 2/5 2/5 1/5
2026-04-27 B 3/5 3/5 4/5 5/5 2/5 2/5 1/5
2026-04-24 B 3/5 3/5 4/5 5/5 2/5 2/5 1/5
2026-04-23 B 3/5 3/5 4/5 5/5 2/5 2/5 1/5
2026-04-22 B 3/5 3/5 4/5 5/5 2/5 2/5 1/5
2026-04-21 B 3/5 3/5 4/5 5/5 2/5 2/5 1/5
2026-04-20 B 3/5 3/5 4/5 5/5 2/5 2/5 1/5
2026-04-17 B 3/5 3/5 4/5 5/5 2/5 2/5 1/5
2026-04-16 B 3/5 3/5 4/5 5/5 2/5 2/5 1/5
2026-04-15 B 3/5 3/5 4/5 5/5 2/5 2/5 1/5
2026-04-14 B 3/5 3/5 4/5 5/5 2/5 2/5 1/5
2026-04-13 B 3/5 3/5 4/5 5/5 2/5 2/5 1/5
2026-04-10 B+ 3/5 3/5 4/5 5/5 2/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
14.87B
OE per share TTM
28.02
Owner's Yield
0.72%
Maintenance CapEx ratio
53.76%
Maint CapEx / Avg PPE
14.2%

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.

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
5.69M
Shares Outstanding
263.03M

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
Satoshi Shimizu President, Chief Executive Officer & Representative Director 128M male
Hidenobu Sanada Senior Executive Officer and in supervision of Southeast Asia Business
Hirotaka Takahashi Senior Executive Officer & Director
Jun Yokohama Senior Executive Officer & Director
Kenta Hochido Executive Officer of Corporate Planning Office
Naoto Watanabe General Manager of Accounting & Business Support Center and General ManagerAdministration division male
Satoshi Okazaki Senior Executive Officer male
Takahiro Miyazawa Senior Executive Officer & In Supervision of Marketing,EC & Digital and IT Services
Takuo Nagahara Senior Executive Officer & In Supervision of Store Management
Yoji Saito Executive Officer
Asako Shimazaki Senior Executive Officer of Household Merchandising Division
Yoshihito Furuta Senior Executive Officer & in supervision of Logistics and Sustainable Delivery Business Dept.
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