Subscribe

H2O Retailing Corporation (8242.T)

JPY2,823.00 -20.00 (-0.70%)
JP JPX Consumer Cyclical Department Stores
Address 8-7 Kakuda-cho 530-8350
Osaka, JP
CEO Naoya Araki
IPO 2001-01-01
ISIN JP3774600005

Explore sections of this company profile

Description

H2O Retailing Corporation is a prominent Japanese enterprise primarily involved in various retail activities, specifically operating department stores, supermarkets, and shopping centers throughout the country. Its operations are structured into four distinct business divisions. The Department Store segment offers a comprehensive selection of merchandise, ranging from apparel and accessories to home furnishings and groceries. The Supermarket division manages both general merchandise and grocery stores, and also engages in food product manufacturing. Within its Shopping Centre business, the company provides commercial property rental management and facility maintenance services. The highly diversified Other Businesses segment encompasses a broad spectrum of activities. This includes hotel management, renovation projects, home delivery, loyalty program administration, and temporary staffing solutions. It also operates food and beverage establishments, offers information processing services, and manufactures various products such as prepared foods, baked goods, dried foods, laver seaweed, and furniture. The company is involved in producing organic farm products, selling specialized apparel, toys, personal care items, uniforms, pet accessories, interior decor, and electronic gift certificates. Further services include the planning, production, and sale of women's clothing; a suite of business support functions like data processing, systems development, accounting, payroll services, quality testing, consulting, and foreign trade. H2O Retailing also manages online retail platforms, cafes, company cafeterias, and restaurants. Additionally, it operates bridal salons, provides recruitment and employment agency services, and handles property management and development. Established in 1929, the company initially operated under the name Hankyu Department Stores, Inc. It adopted its current identity, H2O Retailing Corporation, in October 2007. The firm is headquartered in Osaka, 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
JPY2,823.00 -20.00 (-0.70%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
413.8K
Beta
-0.04
Float Shares
74.47M
Free Float %
64.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+9.25% +7.77% -3.34% -0.02% +14.94% +19.25% +27.39% +55.76% +204.01% +50.15% +143.81%
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
2,823.00
DCF (Unlevered) 5,586.47 +97.9%
DCF (Levered) 3,158.75 +11.9%

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) 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
1.75
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 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
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Department Stores: +2.0%
    -0.2% Q1'26: -1.5% (vs Q1'25)
  • EPS growth Department Stores: +7.6%
    -12.8% Q1'26: +145.8% (vs Q1'25)
  • FCF margin FCF growth · Department Stores: +36.9%
    +6.0% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Department Stores: +6.3%
    +4.7% Q1'26: +4.3% (vs Q1'25)
  • ROIC Department Stores: +4.6%
    +6.7% Q1'26: +4.1% (vs Q1'25)
  • Share dilution Department Stores: +0.1%
    -1.4% Q1'26: -19.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Department Stores: 1.34×
    2.48× Q1'26: 2.61× (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 (-0.05) × ERP
WACC = 62% × Ke + 38% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,494.23 Current price: 2,823.00
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
2 Rev. Ana.
2 EPS Ana.
Mar 2027
2 Rev. Ana.
2 EPS Ana.
Mar 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
844.82B
est: 832.20B (+1.5%)
915.69B
est: 919.38B (-0.4%)
901.22B
est: 902.98B (-0.2%)
921.87B
est: 917.55B (+0.5%)
926.87B
est: 934.70B (-0.8%)
897.29B
est: 905.57B (-0.9%)
739.20B
est: 736.00B (+0.4%)
518.45B
est: 514.67B (+0.7%)
628.09B
est: 637.67B (-1.5%)
657.40B
est: 664.48B (-1.1%)
681.76B
est: 689.00B (-1.1%)
693.67B
691.66B – 695.67B
+0.7% YoY
711.00B
702.98B – 719.02B
+2.5% YoY
724.50B
716.33B – 732.67B
+1.9% YoY
EBITDA
34.62B
est: 51.05B (-32.2%)
42.46B
est: 56.39B (-24.7%)
37.55B
est: 55.39B (-32.2%)
41.02B
est: 56.28B (-27.1%)
26.75B
est: 57.33B (-53.3%)
10.54B
est: 55.55B (-81.0%)
-4.50B
est: 45.15B (-110.0%)
34.94B
est: 31.57B (+10.7%)
41.77B
est: 39.11B (+6.8%)
43.65B
est: 40.76B (+7.1%)
76.69B
est: 42.26B (+81.5%)
42.55B
42.43B – 42.67B
+0.7% YoY
43.61B
43.12B – 44.10B
+2.5% YoY
44.44B
43.94B – 44.94B
+1.9% YoY
EBIT
18.78B
est: 24.55B (-23.5%)
25.62B
est: 27.12B (-5.6%)
21.09B
est: 26.64B (-20.9%)
24.22B
est: 27.07B (-10.5%)
8.78B
est: 27.58B (-68.2%)
-8.57B
est: 26.72B (-132.1%)
-23.18B
est: 21.71B (-206.8%)
16.53B
est: 15.18B (+8.8%)
22.11B
est: 18.81B (+17.5%)
23.17B
est: 19.60B (+18.2%)
52.19B
est: 20.33B (+156.7%)
20.47B
20.41B – 20.52B
+0.7% YoY
20.98B
20.74B – 21.21B
+2.5% YoY
21.37B
21.13B – 21.62B
+1.9% YoY
Net Income
11.59B
est: 11.88B (-2.5%)
14.05B
est: 14.51B (-3.1%)
14.30B
est: 14.26B (+0.2%)
14.64B
est: 15.23B (-3.9%)
2.16B
est: 9.43B (-77.1%)
-13.15B
est: 2.17B (-706.8%)
-24.79B
est: -18.99B (-30.5%)
9.87B
est: 11.01B (-10.4%)
16.38B
est: 13.17B (+24.4%)
21.91B
est: 47.05B (-53.4%)
34.84B
est: 31.03B (+12.3%)
25.12B
24.51B – 25.72B
-19.0% YoY
23.53B
23.48B – 23.57B
-6.3% YoY
22.85B
22.73B – 26.15B
-2.9% YoY
SGA
220.06B
est: 318.72B (-31.0%)
242.54B
est: 352.11B (-31.1%)
240.84B
est: 345.83B (-30.4%)
243.46B
est: 351.41B (-30.7%)
245.81B
est: 357.98B (-31.3%)
244.86B
est: 346.82B (-29.4%)
216.34B
est: 281.88B (-23.2%)
217.94B
est: 197.11B (+10.6%)
254.06B
est: 244.22B (+4.0%)
261.42B
est: 254.49B (+2.7%)
272.53B
est: 263.88B (+3.3%)
265.66B
264.90B – 266.43B
+0.7% YoY
272.30B
269.23B – 275.38B
+2.5% YoY
277.47B
274.34B – 280.60B
+1.9% YoY
EPS
98.05
est: 98.58 (-0.5%)
113.93
est: 120.41 (-5.4%)
115.84
est: 118.38 (-2.1%)
118.54
est: 126.40 (-6.2%)
17.50
est: 78.25 (-77.6%)
-106.38
est: 17.99 (-691.4%)
-200.44
est: -157.65 (-27.1%)
79.84
est: 91.40 (-12.6%)
135.85
est: 109.33 (+24.3%)
189.82
est: 395.99 (-52.1%)
295.50
est: 261.15 (+13.2%)
211.43
206.34 – 216.52
-19.0% YoY
198.03
197.64 – 198.43
-6.3% YoY
205.70
191.30 – 220.10
+3.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A- 4/5 4/5 3/5 4/5 2/5 4/5 4/5
2026-05-08 A- 4/5 4/5 3/5 4/5 2/5 4/5 4/5
2026-05-07 A- 4/5 4/5 3/5 4/5 2/5 4/5 4/5
2026-05-01 A- 4/5 4/5 3/5 4/5 1/5 4/5 4/5
2026-04-30 A- 4/5 4/5 3/5 4/5 1/5 4/5 4/5
2026-04-28 A- 4/5 4/5 3/5 4/5 1/5 4/5 4/5
2026-04-27 A- 4/5 4/5 3/5 4/5 1/5 4/5 4/5
2026-04-24 A- 4/5 4/5 3/5 4/5 1/5 4/5 4/5
2026-04-23 A- 4/5 4/5 3/5 5/5 1/5 4/5 4/5
2026-04-22 A- 4/5 4/5 3/5 5/5 1/5 4/5 4/5
2026-04-21 A- 4/5 4/5 3/5 5/5 1/5 4/5 4/5
2026-04-20 A- 4/5 4/5 3/5 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 4/5 3/5 5/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
11.34B
OE per share TTM
95.94
Owner's Yield
4.22%
Maintenance CapEx ratio
26.07%
Maint CapEx / Avg PPE
40.3%

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 84 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Aztlan Global Stock Selection Dm SMID ETF AZTD 1.81% 588.8K 0.75%
2 WisdomTree Japan Opportunities Fund OPPJ 0.27% 762.6K 0.58%
3 Avantis International Small Cap Value ETF AVDV 0.23% 43.58M 0.36%
4 WisdomTree Japan SmallCap Dividend Fund DFJ 0.17% 641.7K 0.58%
5 State Street SPDR S&P International Small Cap ETF GWX 0.15% 1.29M 0.40%
6 Dimensional - International Small Cap Value ETF DISV 0.13% 6.34M 0.42%
7 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.10% 568.8K 0.58%
8 iShares MSCI Japan Small-Cap ETF SCJ 0.10% 250.6K 0.50%
9 Avantis Global Small Cap Value UCITS ETF AVGS.L 0.10% 1.05M 0.39%
10 FlexShares Morningstar Developed Markets ex-US Factor Tilt Index Fund TLTD 0.09% 613.3K 0.41%

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
3.87M
Shares Outstanding
115.17M

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
Naoya Araki Chairman, Chief Executive Officer & President 84M male
Hideki Kashihara Executive Officer male
Hidetaka Yamanishi Manager of General Planning Depart, IR & Corporate Planning Office
Hiroyuki Nakao Executive Officer male
Hiroyuki Yoshimatsu Executive Officer male
Katsuhiro Hayashi Executive Vice President of Food Business, Personnel Office & Representative Director male
Kenji Uno Executive Officer male
Masaru Ikejima Managing Executive Officer male
Toru Koyama Executive Officer male
Toshihiko Yamaguchi Representative Director of Department Store Business & Representative Director male
Gaku Watanabe Senior Managing Executive Officer male
Yasuhiro Imai Executive Officer 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