Subscribe

IDOM Inc. (7599.T)

JPY1,414.00 -32.00 (-2.21%)
JP JPX Consumer Cyclical Auto - Dealerships
Address Tokyo Building 100-6425
Tokyo, JP
CEO Yusuke Hatori
IPO 2001-01-04
ISIN JP3235700006

Explore sections of this company profile

Description

IDOM Inc. operates in both the Japanese and international markets, primarily engaging in the acquisition and retail of pre-owned vehicles. The company also extends its offerings to include new car sales. It boasts a widespread retail presence, with approximately 500 stores operating under the Gulliver brand. Established in 1994, the company was initially known as Gulliver International Co. Ltd. before adopting its current name, IDOM Inc., in July 2016. Its corporate headquarters are situated 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
JPY1,414.00 -32.00 (-2.21%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
667.1K
Beta
0.23
Float Shares
52.00M
Free Float %
51.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.34% +2.58% +2.73% -11.62% +6.28% +5.62% +31.84% +62.16% +123.80% +25.84% +957.81%
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
1,414.00
DCF (Unlevered) 1,118.29 -20.9%
Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 3 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.77
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Auto - Dealerships: +8.1%
    +18.3% Q1'26: +21.6% (vs Q1'25)
  • EPS growth Auto - Dealerships: +14.9%
    +17.5% Q1'26: -22.4% (vs Q1'25)
  • FCF margin Auto - Dealerships: +70.6%
    -5.0% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Auto - Dealerships: +4.4%
    +4.0% Q1'26: +4.0% (vs Q1'25)
  • ROIC Auto - Dealerships: +6.2%
    +9.9% Q1'26: +9.4% (vs Q1'25)
  • Share dilution Auto - Dealerships: +0.0%
    +0.0% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Auto - Dealerships: 2.12×
    3.43× Q1'26: 3.44× (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 (0.21) × ERP
WACC = 59% × Ke + 41% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,118.29 Current price: 1,414.00
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
5 Rev. Ana.
5 EPS Ana.
Feb 2028
5 Rev. Ana.
5 EPS Ana.
Feb 2029
4 Rev. Ana.
4 EPS Ana.
Feb 2030
2 Rev. Ana.
1 EPS Ana.
Feb 2031
1 Rev. Ana.
2 EPS Ana.
Revenue
155.68B
est: 160.78B (-3.2%)
210.09B
est: 205.11B (+2.4%)
251.52B
est: 254.68B (-1.2%)
276.16B
est: 267.36B (+3.3%)
309.41B
est: 291.14B (+6.3%)
361.68B
est: 355.87B (+1.6%)
380.56B
est: 374.50B (+1.6%)
459.53B
est: 453.35B (+1.4%)
416.51B
est: 413.34B (+0.8%)
419.85B
est: 439.15B (-4.4%)
496.68B
est: 503.26B (-1.3%)
548.55B
541.00B – 557.99B
+9.0% YoY
627.92B
623.80B – 630.00B
+14.5% YoY
668.82B
644.10B – 685.00B
+6.5% YoY
698.93B
683.38B – 708.77B
+4.5% YoY
673.60B
658.62B – 683.09B
-3.6% YoY
686.70B
671.43B – 696.37B
+1.9% YoY
EBITDA
6.98B
est: 6.77B (+3.0%)
10.26B
est: 8.64B (+18.8%)
7.96B
est: 10.73B (-25.8%)
10.18B
est: 11.27B (-9.6%)
7.01B
est: 12.27B (-42.9%)
12.90B
est: 15.00B (-14.0%)
14.21B
est: 15.78B (-10.0%)
21.74B
est: 19.10B (+13.8%)
21.38B
est: 17.42B (+22.7%)
19.03B
est: 20.55B (-7.4%)
23.15B
est: 23.55B (-1.7%)
25.67B
25.31B – 26.11B
+9.0% YoY
29.38B
29.19B – 29.48B
+14.5% YoY
31.29B
30.14B – 32.05B
+6.5% YoY
32.70B
31.98B – 33.16B
+4.5% YoY
31.52B
30.82B – 31.96B
-3.6% YoY
32.13B
31.42B – 32.58B
+1.9% YoY
EBIT
5.33B
est: 5.60B (-4.9%)
7.54B
est: 7.14B (+5.6%)
4.50B
est: 8.87B (-49.3%)
6.61B
est: 9.31B (-29.0%)
3.40B
est: 10.14B (-66.5%)
9.09B
est: 12.39B (-26.6%)
10.57B
est: 13.04B (-19.0%)
18.49B
est: 15.79B (+17.1%)
18.69B
est: 14.40B (+29.8%)
16.13B
est: 17.52B (-7.9%)
19.89B
est: 20.08B (-0.9%)
21.88B
21.58B – 22.26B
+9.0% YoY
25.05B
24.89B – 25.13B
+14.5% YoY
26.68B
25.70B – 27.33B
+6.5% YoY
27.88B
27.26B – 28.27B
+4.5% YoY
26.87B
26.27B – 27.25B
-3.6% YoY
27.39B
26.79B – 27.78B
+1.9% YoY
Net Income
3.29B
est: 3.89B (-15.4%)
4.11B
est: 4.99B (-17.7%)
2.25B
est: 2.97B (-24.3%)
3.58B
est: 3.46B (+3.4%)
380.00M
est: 1.49B (-74.5%)
3.55B
est: 3.41B (+3.9%)
1.49B
est: 5.93B (-74.9%)
10.80B
est: 9.37B (+15.2%)
14.21B
est: 14.05B (+1.1%)
11.44B
est: 12.48B (-8.3%)
13.45B
est: 13.81B (-2.6%)
11.91B
11.22B – 14.14B
-13.7% YoY
14.51B
13.62B – 15.24B
+21.8% YoY
16.28B
14.73B – 17.10B
+12.2% YoY
17.89B
16.32B – 19.40B
+9.9% YoY
17.26B
16.76B – 17.58B
-3.5% YoY
18.06B
17.54B – 18.39B
+4.7% YoY
SGA
32.11B
est: 22.09B (+45.4%)
41.62B
est: 28.17B (+47.7%)
53.67B
est: 34.98B (+53.4%)
56.20B
est: 36.73B (+53.0%)
58.27B
est: 39.99B (+45.7%)
61.73B
est: 48.88B (+26.3%)
59.29B
est: 51.44B (+15.3%)
64.73B
est: 62.27B (+3.9%)
53.28B
est: 56.78B (-6.2%)
54.71B
est: 58.65B (-6.7%)
66.28B
est: 67.22B (-1.4%)
73.27B
72.26B – 74.53B
+9.0% YoY
83.87B
83.32B – 84.14B
+14.5% YoY
89.33B
86.03B – 91.49B
+6.5% YoY
93.35B
91.27B – 94.66B
+4.5% YoY
89.97B
87.97B – 91.23B
-3.6% YoY
91.72B
89.68B – 93.01B
+1.9% YoY
EPS
32.41
est: 38.70 (-16.3%)
40.54
est: 49.72 (-18.5%)
22.16
est: 29.58 (-25.1%)
35.28
est: 34.45 (+2.4%)
3.76
est: 14.86 (-74.7%)
34.96
est: 33.98 (+2.9%)
14.76
est: 59.03 (-75.0%)
107.50
est: 93.35 (+15.2%)
141.47
est: 139.90 (+1.1%)
113.96
est: 124.24 (-8.3%)
133.92
est: 138.23 (-3.1%)
129.47
111.71 – 140.82
-6.3% YoY
144.52
135.60 – 151.80
+11.6% YoY
162.16
146.70 – 170.31
+12.2% YoY
178.18
162.50 – 193.21
+9.9% YoY
171.90
166.93 – 175.05
-3.5% YoY
179.90
174.70 – 183.19
+4.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-28 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-27 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-26 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-25 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-22 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-21 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-20 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-19 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-18 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-15 B 3/5 1/5 4/5 4/5 1/5 4/5 3/5
2026-05-14 B 3/5 1/5 4/5 4/5 1/5 4/5 3/5
2026-05-13 B 3/5 1/5 4/5 4/5 1/5 4/5 3/5
2026-05-12 B 3/5 1/5 4/5 4/5 1/5 4/5 3/5
2026-05-11 B 3/5 1/5 4/5 4/5 1/5 4/5 3/5
2026-05-08 B 3/5 1/5 4/5 4/5 1/5 4/5 3/5
2026-05-07 B 3/5 1/5 4/5 4/5 1/5 4/5 3/5
2026-05-01 B 3/5 1/5 4/5 4/5 1/5 4/5 3/5
2026-04-30 B 3/5 1/5 4/5 4/5 1/5 4/5 3/5
2026-04-28 B 3/5 1/5 4/5 4/5 1/5 4/5 3/5
2026-04-27 B+ 3/5 1/5 4/5 5/5 1/5 4/5 3/5
2026-04-24 B+ 3/5 1/5 4/5 5/5 1/5 4/5 3/5
2026-04-23 B+ 3/5 1/5 4/5 5/5 1/5 4/5 3/5
2026-04-22 B+ 3/5 1/5 4/5 5/5 1/5 4/5 3/5
2026-04-21 B+ 3/5 1/5 4/5 5/5 1/5 4/5 3/5
2026-04-20 B+ 3/5 1/5 4/5 5/5 1/5 4/5 3/5
2026-04-17 B+ 3/5 1/5 4/5 5/5 1/5 4/5 3/5
2026-04-16 B+ 3/5 1/5 4/5 5/5 1/5 4/5 3/5
2026-04-15 B+ 3/5 1/5 4/5 5/5 1/5 4/5 3/5
2026-04-14 B+ 3/5 1/5 4/5 5/5 1/5 4/5 3/5
2026-04-13 B+ 3/5 1/5 4/5 5/5 1/5 4/5 3/5
2026-04-10 B+ 3/5 1/5 4/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
4.42B
OE per share TTM
44.04
Owner's Yield
3.25%
Maintenance CapEx ratio
23.62%
Maint CapEx / Avg PPE
7.2%

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
5.76M
Shares Outstanding
100.41M

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
Ryo Nishihata Chief Financial Officer & Director female
Takao Hatori President & Representative Director male
Yusuke Hatori President & Chairman 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