OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
3185$200.0058

Dream Vision Co Ltd

Department StoresVerified

Dream Vision Co Ltd exhibits a high price-to-book ratio of 8.8, indicating a significant premium over its book value, while its tangible book value is similarly valued. The company's liquidity position is characterized by a current ratio of 1.3, suggesting moderate short-term liquidity. However, the firm's operating cash flow is negative at -363,214,000 JPY, and free cash flow is also negative at -309,654,000 JPY, signaling potential liquidity constraints. The debt-to-equity ratio of 3.36 highlights a leveraged capital structure, with long-term debt amounting to 1,402,152,000 JPY. Profitability metrics are weak, with a return on equity of -8.86% and a return on assets of -1.42%, both significantly below the industry median for the Department Stores sector. The company reported a net loss of 369,775,000 JPY and an operating loss of 277,483,000 JPY, indicating a challenging operating environment. Gross profit of 2,019,276,000 JPY on revenue of 4,499,651,000 JPY suggests a gross margin of 44.9%, which is in line with the industry but insufficient to cover operating expenses. The company's revenue is distributed across four segments: Apparel, Jewelry, Toy, and Consulting. The Apparel segment is the primary revenue driver, with e-commerce and department store sales. Jewelry and Toy segments contribute to diversified revenue, while the Consulting segment provides ancillary services. Geographically, the company is concentrated in Japan, with no disclosed international operations, which may limit growth potential. Growth prospects are constrained, with the company reporting a net loss and negative operating cash flow. The outlook for the current fiscal year is uncertain, with no clear indication of revenue growth or margin expansion. The company's historical performance shows a decline in profitability, and without significant operational improvements, future growth is unlikely. Risk factors include liquidity constraints, as the company's net cash is negative after subtracting total debt. The risk of dilution is low, but the company's high debt-to-equity ratio and negative cash flows increase credit risk. The company has not disclosed any recent equity offerings or dilutive events, but its capital structure remains a concern. No recent filings or transcripts have been disclosed that would indicate significant operational or strategic changes.

30-day price · 3185+35.00 (+15.6%)
Low$167.00High$280.00Close$260.00As of21 May, 00:00 UTC
Profile
CompanyDream Vision Co Ltd
Ticker3185.T
SectorConsumer Cyclicals
BusinessRetailers
Industry groupRetailers
IndustryDepartment Stores
AI analysis

Business. Dream Vision Co Ltd operates in the retail sector, selling apparel, jewelry, and toy products through e-commerce and physical retail channels, and providing consulting services for logistics and e-commerce promotion.

Classification. Dream Vision is classified under the Consumer Cyclicals economic sector, Retailers business sector, and Department Stores industry with a confidence level of 0.92.

Dream Vision Co Ltd exhibits a high price-to-book ratio of 8.8, indicating a significant premium over its book value, while its tangible book value is similarly valued. The company's liquidity position is characterized by a current ratio of 1.3, suggesting moderate short-term liquidity. However, the firm's operating cash flow is negative at -363,214,000 JPY, and free cash flow is also negative at -309,654,000 JPY, signaling potential liquidity constraints. The debt-to-equity ratio of 3.36 highlights a leveraged capital structure, with long-term debt amounting to 1,402,152,000 JPY. Profitability metrics are weak, with a return on equity of -8.86% and a return on assets of -1.42%, both significantly below the industry median for the Department Stores sector. The company reported a net loss of 369,775,000 JPY and an operating loss of 277,483,000 JPY, indicating a challenging operating environment. Gross profit of 2,019,276,000 JPY on revenue of 4,499,651,000 JPY suggests a gross margin of 44.9%, which is in line with the industry but insufficient to cover operating expenses. The company's revenue is distributed across four segments: Apparel, Jewelry, Toy, and Consulting. The Apparel segment is the primary revenue driver, with e-commerce and department store sales. Jewelry and Toy segments contribute to diversified revenue, while the Consulting segment provides ancillary services. Geographically, the company is concentrated in Japan, with no disclosed international operations, which may limit growth potential. Growth prospects are constrained, with the company reporting a net loss and negative operating cash flow. The outlook for the current fiscal year is uncertain, with no clear indication of revenue growth or margin expansion. The company's historical performance shows a decline in profitability, and without significant operational improvements, future growth is unlikely. Risk factors include liquidity constraints, as the company's net cash is negative after subtracting total debt. The risk of dilution is low, but the company's high debt-to-equity ratio and negative cash flows increase credit risk. The company has not disclosed any recent equity offerings or dilutive events, but its capital structure remains a concern. No recent filings or transcripts have been disclosed that would indicate significant operational or strategic changes.
Key takeaways
  • Dream Vision Co Ltd is trading at a high price-to-book ratio of 8.8, indicating a premium valuation despite negative earnings.
  • The company's return on equity of -8.86% and return on assets of -1.42% highlight poor profitability.
  • The Apparel segment is the primary revenue driver, with e-commerce and department store sales.
  • The company's liquidity position is moderate, with a current ratio of 1.3 and negative operating cash flow.
  • The risk of dilution is low, but the company's high debt-to-equity ratio and negative cash flows increase credit risk.
  • Growth prospects are constrained, with no clear indication of revenue growth or margin expansion.
  • --
  • ## RATIONALES
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$4.50B
Gross profit$2.02B
Operating income-$277.5M
Net income-$369.8M
R&D
SG&A
D&A
SBC
Operating cash flow-$363.2M
CapEx-$28.0M
Free cash flow-$309.7M
Total assets$2.61B
Total liabilities$2.19B
Total equity$417.2M
Cash & equivalents$445.3M
Long-term debt$1.40B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price$200.00
Market cap$3.67B
Enterprise value$4.63B
P/E
Reported non-GAAP P/E
EV/Revenue1.0
EV/Op income
EV/OCF
P/B8.8
P/Tangible book8.8
Tangible book$417.2M
Net cash-$956.9M
Current ratio1.3
Debt/Equity3.4
ROA-14.2%
ROE-88.6%
Cash conversion98.0%
CapEx/Revenue-0.6%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Department Stores · cohort 2 companies
Metric3185Activity
Op margin-6.2%4.7% medp25 4.7% · p75 4.7%bottom quartile
Net margin-8.2%5.9% medp25 4.4% · p75 7.3%bottom quartile
Gross margin44.9%39.5% medp25 39.5% · p75 39.5%top quartile
CapEx / revenue-0.6%1.6% medp25 1.5% · p75 1.6%bottom quartile
Debt / equity336.0%50.0% medp25 50.0% · p75 50.0%top quartile
Observations
IR observations
Last actual EPS-22.50 JPY
Last actual revenue4,499,650,000 JPY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-10 12:46 UTC#11d9fe28
Market quoteclose JPY 200.00 · shares 0.02B diluted
no public URL
2026-05-10 12:46 UTC#f5f218a9
Source: analysis-pipeline (hybrid)Generated: 2026-05-10 12:48 UTCJob: 6e292b4c