Subscribe

Komeri Co.,Ltd. (8218.T)

JPY3,490.00 -30.00 (-0.85%)
JP JPX Consumer Cyclical Home Improvement
Address Shimizu 4501-1 950-1492
Niigata, JP
CEO Yuichiro Sasage
IPO 2001-01-01
ISIN JP3305600003

Explore sections of this company profile

Description

Komeri Co.,Ltd. operates a chain of home improvement stores in Japan. The company’s stores offer hard merchandise, such as tools, hardware, building materials, and agricultural implements; and green merchandise, including green plants and gardening/farming materials. It operates stores under the Power, Komeri PRO, Hard & Green, and Athena brand names. The company was formerly known as Komeri Showten Co., Ltd. and changed its name to Komeri Co.,Ltd. in January 1973. Komeri Co.,Ltd. was founded in 1952 and is headquartered in Niigata, 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
JPY3,490.00 -30.00 (-0.85%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
93.3K
Beta
0.01
Float Shares
19.82M
Free Float %
42.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.72% -1.00% +3.90% -5.46% -0.86% +1.02% +20.06% +16.55% +34.04% +23.71% +40.28%
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
3,490.00
DCF (Unlevered) 7,116.23 +103.9%
DCF (Levered) 4,498.10 +28.9%
Ratings Trend (MoM) 50% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.97
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Home Improvement: +3.3%
    +2.3% Q1'26: +3.7% (vs Q1'25)
  • EPS growth Home Improvement: +1.1%
    +1.1% Q1'26: +99.0% (vs Q1'25)
  • FCF margin Home Improvement: +10.0%
    +2.5% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Home Improvement: +5.5%
    +5.5% Q1'26: +2.8% (vs Q1'25)
  • ROIC Home Improvement: +4.9%
    +5.1% Q1'26: +2.1% (vs Q1'25)
  • Share dilution Home Improvement: +0.4%
    -1.0% Q1'26: -3.6% (vs Q1'25)
  • Debt / EBITDA Home Improvement: 2.48×
    1.06× Q1'26: 1.32× (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 (-0.02) × ERP
WACC = 84% × Ke + 16% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7,116.23 Current price: 3,490.00
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
3 Rev. Ana.
3 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
3 Rev. Ana.
3 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
316.97B
est: 315.10B (+0.6%)
324.34B
est: 323.99B (+0.1%)
329.59B
est: 329.47B (+0.0%)
341.96B
est: 341.77B (+0.1%)
346.86B
est: 350.30B (-1.0%)
348.57B
est: 348.36B (+0.1%)
385.70B
est: 383.18B (+0.7%)
376.09B
est: 375.70B (+0.1%)
379.40B
est: 378.88B (+0.1%)
370.75B
est: 374.13B (-0.9%)
379.19B
est: 373.00B (+1.7%)
378.83B
370.70B – 383.00B
+1.6% YoY
385.60B
381.71B – 388.18B
+1.8% YoY
392.40B
384.49B – 397.65B
+1.8% YoY
404.00B
399.93B – 406.70B
+3.0% YoY
EBITDA
28.23B
est: 30.49B (-7.4%)
29.62B
est: 31.35B (-5.5%)
27.78B
est: 31.88B (-12.9%)
28.06B
est: 33.07B (-15.2%)
29.52B
est: 33.90B (-12.9%)
29.53B
est: 33.71B (-12.4%)
41.33B
est: 37.08B (+11.5%)
38.21B
est: 36.36B (+5.1%)
37.36B
est: 36.67B (+1.9%)
32.84B
est: 35.25B (-6.8%)
33.39B
est: 35.15B (-5.0%)
35.70B
34.93B – 36.09B
+1.6% YoY
36.33B
35.97B – 36.58B
+1.8% YoY
36.98B
36.23B – 37.47B
+1.8% YoY
38.07B
37.68B – 38.32B
+3.0% YoY
EBIT
16.11B
est: 20.50B (-21.4%)
17.93B
est: 21.08B (-15.0%)
16.69B
est: 21.44B (-22.2%)
16.96B
est: 22.24B (-23.7%)
18.12B
est: 22.80B (-20.5%)
18.18B
est: 22.67B (-19.8%)
29.85B
est: 24.93B (+19.7%)
26.44B
est: 24.45B (+8.1%)
25.55B
est: 24.65B (+3.6%)
20.63B
est: 23.03B (-10.4%)
20.75B
est: 22.96B (-9.7%)
23.32B
22.82B – 23.58B
+1.6% YoY
23.74B
23.50B – 23.90B
+1.8% YoY
24.16B
23.67B – 24.48B
+1.8% YoY
24.87B
24.62B – 25.04B
+3.0% YoY
Net Income
7.17B
est: 6.38B (+12.5%)
9.59B
est: 7.58B (+26.5%)
11.02B
est: 9.03B (+22.0%)
10.91B
est: 9.74B (+12.0%)
10.94B
est: 11.32B (-3.4%)
11.94B
est: 10.18B (+17.4%)
20.40B
est: 17.30B (+18.0%)
17.90B
est: 16.27B (+10.0%)
17.10B
est: 15.83B (+8.0%)
13.71B
est: 14.44B (-5.0%)
13.72B
est: 13.48B (+1.8%)
14.31B
14.16B – 14.46B
+6.2% YoY
15.11B
14.95B – 15.28B
+5.6% YoY
15.57B
15.51B – 16.35B
+3.0% YoY
16.90B
16.80B – 17.17B
+8.6% YoY
SGA
10.38B
est: 75.39B (-86.2%)
78.98B
est: 77.52B (+1.9%)
80.58B
est: 78.83B (+2.2%)
83.88B
est: 81.77B (+2.6%)
85.09B
est: 83.81B (+1.5%)
9.55B
est: 83.35B (-88.5%)
90.12B
est: 91.68B (-1.7%)
88.09B
est: 89.89B (-2.0%)
89.96B
est: 90.65B (-0.8%)
88.54B
est: 90.81B (-2.5%)
95.75B
est: 90.54B (+5.8%)
91.96B
89.98B – 92.97B
+1.6% YoY
93.60B
92.65B – 94.23B
+1.8% YoY
95.25B
93.33B – 96.52B
+1.8% YoY
98.07B
97.08B – 98.72B
+3.0% YoY
EPS
141.44
est: 134.38 (+5.3%)
189.33
est: 159.73 (+18.5%)
217.54
est: 190.35 (+14.3%)
215.34
est: 205.22 (+4.9%)
215.88
est: 238.46 (-9.5%)
236.58
est: 214.43 (+10.3%)
410.25
est: 364.48 (+12.6%)
360.22
est: 342.85 (+5.1%)
351.62
est: 336.70 (+4.4%)
286.05
est: 306.03 (-6.5%)
289.11
est: 285.68 (+1.2%)
302.95
299.43 – 305.86
+6.0% YoY
320.29
316.09 – 323.07
+5.7% YoY
334.12
327.99 – 345.70
+4.3% YoY
359.90
355.18 – 363.03
+7.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-28 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-27 A 4/5 4/5 3/5 4/5 3/5 4/5 4/5
2026-05-26 A 4/5 4/5 3/5 4/5 3/5 4/5 4/5
2026-05-25 A 4/5 4/5 3/5 4/5 3/5 4/5 4/5
2026-05-22 A 4/5 4/5 3/5 4/5 3/5 4/5 4/5
2026-05-21 A 4/5 4/5 3/5 4/5 3/5 4/5 4/5
2026-05-20 A 4/5 4/5 3/5 4/5 3/5 4/5 4/5
2026-05-19 A 4/5 4/5 3/5 4/5 3/5 4/5 4/5
2026-05-18 A 4/5 4/5 3/5 4/5 3/5 4/5 4/5
2026-05-15 A 4/5 4/5 3/5 4/5 3/5 4/5 4/5
2026-05-14 A 4/5 4/5 3/5 4/5 3/5 4/5 4/5
2026-05-13 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-05-12 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-05-11 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-05-08 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-05-07 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-05-01 A 4/5 4/5 3/5 4/5 2/5 4/5 5/5
2026-04-30 A 4/5 4/5 3/5 4/5 2/5 4/5 5/5
2026-04-28 A 4/5 4/5 3/5 4/5 2/5 4/5 5/5
2026-04-27 A 4/5 4/5 3/5 4/5 2/5 4/5 5/5
2026-04-24 A- 4/5 4/5 2/5 4/5 2/5 4/5 5/5
2026-04-23 A 4/5 4/5 2/5 5/5 2/5 4/5 5/5
2026-04-22 A 4/5 4/5 2/5 5/5 2/5 4/5 5/5
2026-04-21 A 4/5 4/5 2/5 5/5 2/5 4/5 5/5
2026-04-20 A 4/5 4/5 2/5 5/5 2/5 4/5 5/5
2026-04-17 A 4/5 4/5 2/5 5/5 2/5 4/5 5/5
2026-04-16 A 4/5 4/5 2/5 5/5 2/5 4/5 5/5
2026-04-15 A 4/5 4/5 2/5 5/5 2/5 4/5 5/5
2026-04-14 A 4/5 4/5 2/5 5/5 2/5 4/5 5/5
2026-04-13 A 4/5 4/5 2/5 5/5 2/5 4/5 5/5
2026-04-10 A 4/5 4/5 2/5 5/5 2/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-2.23B
OE per share TTM
-46.48
Owner's Yield
-1.42%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
44.4%

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
5.78M
Shares Outstanding
46.96M

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
Hiroshi Hayakawa Managing Executive Officer Financial Accounting, Corporate Planning & Director male
Naoshi Hosaka GM of Store Planning Department, Managing Executive Officer & Director male
Shigeyuki Mori Executive Officer, GM of Human Resources Department & Director male
Tadashi Tanabe Managing Executive Officer, Head of Operations, Overseas Business and Compliance & Director male
Yuichiro Sasage Chief Executive Officer, President & Representative 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