Subscribe

Joshin Denki Co., Ltd. (8173.T)

JPY3,550.00 +25.00 (+0.71%)
JP JPX Consumer Cyclical Department Stores
Address 1-6-5 Nipponbashi Nishi 556-8550
Osaka, JP
CEO Tetsuya Takahashi
IPO 2001-01-04
ISIN JP3393000009

Explore sections of this company profile

Description

Joshin Denki Co., Ltd. specializes in the retail and support services for a broad selection of products, including household electronics, IT and telecommunications gear, recreational items, and residential fixtures. Their comprehensive offerings span from initial sale and delivery to professional installation, ongoing upkeep, and necessary repairs. The company operates a substantial network across Japan, featuring 220 retail outlets and 24 specialized service centers. Founded in 1948 and headquartered in Osaka, Japan, the enterprise adopted its current name, Joshin Denki Co., Ltd., in April 1958, having previously been known as Joshin Denki Sangyo Co., Ltd.

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
JPY3,550.00 +25.00 (+0.71%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
115.3K
Beta
0.17
Float Shares
15.72M
Free Float %
60.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.63% -0.24% -2.60% +6.92% +12.13% +7.95% +30.87% +44.68% +3.33% +72.03% +436.95%
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
3,550.00
DCF (Levered) 3,150.17 -11.3%

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
3.03
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
2 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Department Stores: +2.0%
    +8.3% Q1'26: +3.1% (vs Q1'25)
  • EPS growth Department Stores: +7.6%
    -3.3% Q1'26: -52.7% (vs Q1'25)
  • FCF margin FCF growth · Department Stores: +36.9%
    +1.8% Q1'26: +4.2% (vs Q1'25)
  • EBIT margin Department Stores: +6.3%
    +1.2% Q1'26: +2.1% (vs Q1'25)
  • ROIC Department Stores: +4.6%
    +2.4% Q1'26: +4.0% (vs Q1'25)
  • Share dilution Department Stores: +0.1%
    -0.5% Q1'26: -0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Department Stores: 1.34×
    3.51× Q1'26: 2.57× (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 = 66% × Ke + 34% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,274.87 Current price: 3,550.00
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 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
415.64B
est: 411.50B (+1.0%)
449.12B
est: 422.00B (+6.4%)
409.51B
est: 423.00B (-3.2%)
408.46B
est: 414.00B (-1.3%)
403.69B
est: 413.30B (-2.3%)
403.26B
est: 410.00B (-1.6%)
405.50B
405.50B – 405.50B
-1.1% YoY
415.00B
415.00B – 415.00B
+2.3% YoY
EBITDA
13.42B
est: 14.96B (-10.3%)
21.88B
est: 15.34B (+42.6%)
15.25B
est: 15.38B (-0.8%)
13.36B
est: 15.05B (-11.2%)
13.68B
est: 15.03B (-9.0%)
11.79B
est: 14.91B (-20.9%)
14.74B
14.74B – 14.74B
-1.1% YoY
15.09B
15.09B – 15.09B
+2.3% YoY
EBIT
8.34B
est: 9.39B (-11.2%)
16.55B
est: 9.63B (+71.9%)
9.73B
est: 9.65B (+0.8%)
7.79B
est: 9.45B (-17.5%)
7.92B
est: 9.43B (-16.0%)
5.96B
est: 9.35B (-36.2%)
9.25B
9.25B – 9.25B
-1.1% YoY
9.47B
9.47B – 9.47B
+2.3% YoY
Net Income
5.42B
est: 6.52B (-16.8%)
8.87B
est: 6.22B (+42.7%)
6.39B
est: 6.22B (+2.8%)
4.97B
est: 6.88B (-27.8%)
4.89B
est: 6.24B (-21.6%)
3.41B
est: 5.97B (-43.0%)
3.06B
3.06B – 3.06B
-48.7% YoY
3.36B
3.36B – 3.36B
+9.8% YoY
SGA
90.21B
est: 93.99B (-4.0%)
92.49B
est: 96.39B (-4.0%)
89.54B
est: 96.62B (-7.3%)
95.36B
est: 94.56B (+0.8%)
96.76B
est: 94.40B (+2.5%)
98.52B
est: 93.65B (+5.2%)
92.62B
92.62B – 92.62B
-1.1% YoY
94.79B
94.79B – 94.79B
+2.3% YoY
EPS
202.84
est: 250.70 (-19.1%)
331.61
est: 239.20 (+38.6%)
238.77
est: 239.20 (-0.2%)
186.75
est: 264.90 (-29.5%)
185.89
est: 240.00 (-22.5%)
131.10
est: 229.90 (-43.0%)
117.90
117.90 – 117.90
-48.7% YoY
129.40
129.40 – 129.40
+9.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 B+ 3/5 3/5 2/5 4/5 2/5 3/5 5/5
2026-05-07 B+ 3/5 3/5 2/5 4/5 2/5 3/5 5/5
2026-05-01 B+ 3/5 3/5 2/5 4/5 2/5 3/5 5/5
2026-04-30 B+ 3/5 3/5 2/5 4/5 2/5 3/5 5/5
2026-04-28 B+ 3/5 3/5 2/5 4/5 2/5 3/5 5/5
2026-04-27 B+ 3/5 3/5 2/5 4/5 2/5 3/5 5/5
2026-04-24 B+ 3/5 3/5 2/5 4/5 1/5 3/5 5/5
2026-04-23 B+ 3/5 3/5 2/5 4/5 1/5 3/5 5/5
2026-04-22 B+ 3/5 3/5 2/5 4/5 1/5 3/5 5/5
2026-04-21 B+ 3/5 3/5 2/5 4/5 1/5 3/5 5/5
2026-04-20 B+ 3/5 3/5 2/5 4/5 1/5 3/5 5/5
2026-04-17 B+ 3/5 3/5 2/5 4/5 1/5 3/5 5/5
2026-04-16 B+ 3/5 3/5 2/5 4/5 1/5 3/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
14.48B
OE per share TTM
559.65
Owner's Yield
19.15%
Maintenance CapEx ratio
27.97%
Maint CapEx / Avg PPE
17.5%

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 37 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.13% 515.3K 0.58%
2 Dimensional - International Small Cap Value ETF DISV 0.05% 2.47M 0.42%
3 Avantis International Small Cap Value ETF AVDV 0.05% 9.28M 0.36%
4 WisdomTree International High Dividend Fund DTH 0.04% 249.8K 0.58%
5 State Street SPDR S&P International Small Cap ETF GWX 0.03% 290.4K 0.40%
6 WisdomTree International Equity Fund DWM 0.02% 165.0K 0.48%
7 Avantis International Small Cap Equity ETF AVDS 0.02% 73.1K 0.30%
8 Avantis Global Small Cap Value UCITS ETF AVGS.L 0.02% 221.5K 0.39%
9 Schwab International Small-Cap Equity ETF SCHC 0.02% 929.6K 0.06%
10 Dimensional - International Small Cap ETF DFIS 0.01% 739.6K 0.39%

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
1.28M
Shares Outstanding
25.88M

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
Daisuke Nishioka Hokusetsu Area Manager & North Osaka Area Manager
Eriguchi Nobuhiro Managing Executive Officer for Retail Strategy & Kansai Sales Manager
Etsuo Ide Head of Sales for Joshin Service Co., Ltd. & Director
Katsutoshi Takagi Executive Officer for Smart Life Support Services & General Manager of Smart Life Sales Department
Kazuhiko Hashimoto Executive Officer for ICT & DX & Director of Information Systems
Kazuya Hatashima Executive Officer for Legal Affairs & Risk Management and Head of the Risk Management Department
Kensuke Motoi Managing Executive Officer, Marketing & Logistics Strategy Manager & Product Manager
Koichi Yokoyama Managing Executive Officer of Infrastructure Strategy male
Koji Abe Executive Officer, Sales Supervisor & CS Promotion Department Manager male
Koji Tanaka Managing Executive Officer of Governance Strategy male
Nishio Kiminori Executive Officer & GM of Human Resources and General Affairs Department
Satoru Yabe Sales Promotion 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