Subscribe

Izumi Co., Ltd. (8273.T)

JPY985.00 +0.00 (+0.00%)
JP JPX Consumer Cyclical Department Stores
Address 3-3-1 Futabanosato 732-0057
Hiroshima, HI, JP
CEO Yasuaki Yamanishi
IPO 2001-01-01
ISIN JP3138400001

Explore sections of this company profile

Description

Izumi Co., Ltd. operates general merchandise stores in Japan. It sells and imports clothing, household goods, and food products through shopping centers, general merchandising stores, and supermarkets. The company operates general merchandise stores under the Youme Town name; neighborhood shopping centers under the Yume Mall; and supermarkets under the Youme Mart name. It also offers credit card; facility management, construction; and restaurant services. The company was incorporated in 1942 and is headquartered in Hiroshima, 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
JPY985.00 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
625.5K
Beta
-0.05
Float Shares
99.00M
Free Float %
47.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.99% -4.38% -5.58% -13.68% -9.31% -10.40% -18.10% -17.29% -34.36% -36.23% +487.54%
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
985.00
DCF (Unlevered) 2,048.02 +107.9%
DCF (Levered) 2,140.08 +117.3%

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) 75% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 2 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.07
Grey zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Department Stores: +2.0%
    +8.6% Q2'26: +15.0% (vs Q2'25)
  • EPS growth Department Stores: +7.6%
    +43.0% Q2'26: +13.6% (vs Q2'25)
  • FCF margin FCF growth · Department Stores: +36.9%
    +7.3% Q2'26: -1.5% (vs Q2'25)
  • EBIT margin Department Stores: +6.3%
    +4.8% Q2'26: +4.9% (vs Q2'25)
  • ROIC Department Stores: +4.6%
    +4.4% Q2'26: +4.4% (vs Q2'25)
  • Share dilution Department Stores: +0.1%
    -1.2% Q2'26: -1.5% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Department Stores: 1.34×
    2.53× Q2'26: 2.44× (vs Q2'25)
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 = 61% × Ke + 39% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,048.02 Current price: 985.00
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
4 Rev. Ana.
4 EPS Ana.
Feb 2027
3 Rev. Ana.
3 EPS Ana.
Feb 2028
3 Rev. Ana.
3 EPS Ana.
Feb 2029
3 Rev. Ana.
3 EPS Ana.
Feb 2030
2 Rev. Ana.
1 EPS Ana.
Feb 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
579.74B
est: 579.50B (+0.0%)
668.78B
est: 655.95B (+2.0%)
702.12B
est: 711.25B (-1.3%)
729.86B
est: 738.75B (-1.2%)
732.14B
est: 737.15B (-0.7%)
744.35B
est: 749.70B (-0.7%)
679.78B
est: 682.25B (-0.4%)
676.80B
est: 678.38B (-0.2%)
460.14B
est: 452.67B (+1.7%)
471.17B
est: 465.64B (+1.2%)
524.14B
est: 524.62B (-0.1%)
571.01B
569.54B – 573.00B
+8.8% YoY
587.71B
585.14B – 591.26B
+2.9% YoY
605.60B
601.67B – 609.97B
+3.0% YoY
624.07B
624.07B – 624.07B
+3.0% YoY
640.58B
637.08B – 644.83B
+2.6% YoY
656.21B
652.63B – 660.57B
+2.4% YoY
EBITDA
43.03B
est: 51.36B (-16.2%)
47.47B
est: 58.13B (-18.3%)
44.40B
est: 63.03B (-29.6%)
57.47B
est: 65.47B (-12.2%)
51.10B
est: 65.33B (-21.8%)
47.61B
est: 66.44B (-28.3%)
52.16B
est: 60.46B (-13.7%)
51.50B
est: 60.12B (-14.3%)
51.22B
est: 40.12B (+27.7%)
46.97B
est: 42.06B (+11.7%)
41.46B
est: 47.47B (-12.7%)
51.67B
51.54B – 51.85B
+8.8% YoY
53.18B
52.95B – 53.50B
+2.9% YoY
54.80B
54.45B – 55.20B
+3.0% YoY
56.47B
56.47B – 56.47B
+3.0% YoY
57.97B
57.65B – 58.35B
+2.6% YoY
59.38B
59.06B – 59.77B
+2.4% YoY
EBIT
30.12B
est: 32.78B (-8.1%)
31.97B
est: 37.11B (-13.8%)
27.64B
est: 40.24B (-31.3%)
40.30B
est: 41.79B (-3.6%)
34.41B
est: 41.70B (-17.5%)
30.66B
est: 42.41B (-27.7%)
35.55B
est: 38.60B (-7.9%)
34.83B
est: 38.38B (-9.2%)
34.69B
est: 25.61B (+35.5%)
29.80B
est: 25.91B (+15.0%)
21.12B
est: 29.28B (-27.9%)
31.87B
31.79B – 31.98B
+8.8% YoY
32.80B
32.66B – 33.00B
+2.9% YoY
33.80B
33.58B – 34.05B
+3.0% YoY
34.83B
34.83B – 34.83B
+3.0% YoY
35.76B
35.56B – 35.99B
+2.6% YoY
36.63B
36.43B – 36.87B
+2.4% YoY
Net Income
17.36B
est: 17.70B (-1.9%)
18.77B
est: 19.24B (-2.5%)
17.02B
est: 14.20B (+19.8%)
26.93B
est: 25.49B (+5.7%)
23.49B
est: 22.04B (+6.6%)
19.95B
est: 19.94B (+0.1%)
23.05B
est: 20.14B (+14.4%)
23.20B
est: 21.97B (+5.6%)
23.19B
est: 21.33B (+8.7%)
20.49B
est: 56.00B (-63.4%)
11.92B
est: 16.80B (-29.0%)
15.94B
15.21B – 16.66B
-5.1% YoY
17.31B
16.78B – 18.49B
+8.6% YoY
18.41B
17.65B – 20.63B
+6.3% YoY
19.62B
18.57B – 21.86B
+6.6% YoY
23.01B
22.84B – 23.20B
+17.3% YoY
24.09B
23.92B – 24.29B
+4.7% YoY
SGA
101.12B
est: 152.77B (-33.8%)
120.89B
est: 172.92B (-30.1%)
128.41B
est: 187.50B (-31.5%)
132.47B
est: 194.75B (-32.0%)
137.40B
est: 194.33B (-29.3%)
143.44B
est: 197.64B (-27.4%)
130.55B
est: 179.86B (-27.4%)
129.48B
est: 178.84B (-27.6%)
140.74B
est: 119.33B (+17.9%)
148.12B
est: 133.80B (+10.7%)
164.87B
est: 150.75B (+9.4%)
164.08B
163.65B – 164.65B
+8.8% YoY
168.88B
168.14B – 169.90B
+2.9% YoY
174.02B
172.89B – 175.27B
+3.0% YoY
179.32B
179.32B – 179.32B
+3.0% YoY
184.07B
183.06B – 185.29B
+2.6% YoY
188.56B
187.53B – 189.81B
+2.4% YoY
EPS
80.53
est: 247.35 (-67.4%)
87.32
est: 268.93 (-67.5%)
79.15
est: 198.50 (-60.1%)
125.28
est: 356.30 (-64.8%)
109.26
est: 308.03 (-64.5%)
92.82
est: 278.75 (-66.7%)
107.24
est: 281.55 (-61.9%)
108.15
est: 307.08 (-64.8%)
108.12
est: 298.20 (-63.7%)
95.49
est: 264.12 (-63.8%)
55.53
est: 79.16 (-29.8%)
74.14
71.72 – 78.59
-6.3% YoY
83.50
79.12 – 87.21
+12.6% YoY
88.57
83.23 – 97.32
+6.1% YoY
93.40
87.60 – 103.10
+5.5% YoY
108.50
107.73 – 109.44
+16.2% YoY
113.60
112.79 – 114.58
+4.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-28 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-27 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-26 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-25 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-22 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-21 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-20 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-19 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-18 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-15 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-14 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-13 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-12 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-11 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-08 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-07 A 4/5 5/5 3/5 4/5 2/5 4/5 5/5
2026-05-01 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-30 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-28 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-27 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-24 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-23 A- 4/5 4/5 3/5 4/5 1/5 4/5 4/5
2026-04-22 A- 4/5 4/5 3/5 4/5 1/5 4/5 4/5
2026-04-21 A- 4/5 4/5 3/5 4/5 1/5 4/5 4/5
2026-04-20 A- 4/5 4/5 3/5 4/5 1/5 4/5 4/5
2026-04-17 A- 4/5 4/5 3/5 4/5 1/5 4/5 4/5
2026-04-16 A- 4/5 4/5 3/5 4/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
31.67B
OE per share TTM
149.13
Owner's Yield
16.82%
Maintenance CapEx ratio
102.54%
Maint CapEx / Avg PPE
57.3%

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 WisdomTree Japan SmallCap Dividend Fund DFJ 0.13% 515.4K 0.58%
2 iShares International Developed Small Cap Value Factor ETF ISVL 0.10% 301.2K 0.31%
3 Avantis International Small Cap Value ETF AVDV 0.09% 16.37M 0.36%
4 Vanguard Global Value Equity Active ETF VVLU.AX 0.06% 568.5K 0.28%
5 Schwab Fundamental International Small Company Index ETF FNDC 0.06% 1.89M 0.39%
6 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.06% 267.1K 0.48%
7 State Street SPDR S&P International Small Cap ETF GWX 0.05% 399.5K 0.40%
8 iShares MSCI Japan Small-Cap ETF SCJ 0.05% 116.9K 0.50%
9 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.05% 256.5K 0.58%
10 Dimensional - International Small Cap Value ETF DISV 0.05% 2.15M 0.42%

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
5.61M
Shares Outstanding
210.10M

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
Shigeki Machida President & Representative Director 107M male
Daisuke Yamanishi GM of Corporation Planning Division & Director male
Hiroshi Kuromoto GM of Development Division & Director male
Shinsuke Numamoto Executive Officer and GM of Administration Division & Group Management Division
Susumu Mizoguchi Senior Executive Officer & GM of GMS Division
Taiko Miyatsugu Executive Officer & Manager of Human Resources
Takashi Mukai Finance & Accounting Department Manager male
Tatsuya Mikamoto Executive Vice President & Director male
Atsushi Kobayashi Executive Officer & GM of Marketing Division
Yuichiro Kajihara Senior Managing Executive Officer & GM of Tenant Division 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