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
3205$677.0058

Daidoh Ltd

Apparel & AccessoriesVerified

Daidoh Ltd's capital structure is characterized by a debt-to-equity ratio of 1.22, indicating a moderate reliance on debt financing. The company's liquidity position is mixed, with a current ratio of 1.42 and cash and equivalents of ¥7,878 million, but it also carries long-term debt of ¥14,042 million. The negative free cash flow of ¥2,224 million suggests that the company is not generating sufficient cash to fund operations and capital expenditures without external financing. Profitability metrics are concerning, with a net loss of ¥2,483 million and an operating loss of ¥3,895 million. The return on equity (ROE) is -21.51%, and the return on assets (ROA) is -6.64%, both significantly below industry norms. The gross profit margin of 54.2% is relatively strong, but this is offset by high operating expenses and a negative operating income. The company's revenue is split between two segments: Apparel and Real Estate Leasing. The Apparel segment is likely the primary revenue driver, but the Real Estate Leasing segment may provide some diversification. However, the financial data does not provide a breakdown of revenue by segment, making it difficult to assess the relative performance of each business line. Looking ahead, the company's growth trajectory is uncertain. The operating cash flow of ¥499 million is positive, but the free cash flow is negative, indicating that capital expenditures are outpacing cash generation. The company's revenue of ¥28,609 million is a key metric to monitor, as it will be crucial in determining whether the company can return to profitability. Risk factors include the company's negative net cash position after subtracting total debt, which could limit its ability to invest in growth opportunities or weather economic downturns. The risk of dilution is currently low, but the company's negative free cash flow and operating losses may necessitate additional financing in the future, which could lead to share dilution. Recent events, such as the latest financial results and analyst estimates, indicate that the company is facing significant challenges. The last actual EPS was -91.65 JPY, and the last actual revenue was ¥28,609 million, both of which highlight the company's current financial difficulties.

30-day price · 3205+79.00 (+11.5%)
Low$660.00High$779.00Close$768.00As of21 May, 00:00 UTC
Profile
CompanyDaidoh Ltd
Ticker3205.T
SectorConsumer Cyclicals
BusinessCyclical Consumer Products
Industry groupCyclical Consumer Products
IndustryApparel & Accessories
AI analysis

Business. Daidoh Ltd operates in the apparel and real estate leasing industries, generating revenue through the manufacturing and sale of clothing products and the leasing of commercial properties in the Tokyo metropolitan area and other regions.

Classification. Daidoh Ltd is classified under the Consumer Cyclicals economic sector, specifically in the Apparel & Accessories industry, with a classification confidence of 0.92.

Daidoh Ltd's capital structure is characterized by a debt-to-equity ratio of 1.22, indicating a moderate reliance on debt financing. The company's liquidity position is mixed, with a current ratio of 1.42 and cash and equivalents of ¥7,878 million, but it also carries long-term debt of ¥14,042 million. The negative free cash flow of ¥2,224 million suggests that the company is not generating sufficient cash to fund operations and capital expenditures without external financing. Profitability metrics are concerning, with a net loss of ¥2,483 million and an operating loss of ¥3,895 million. The return on equity (ROE) is -21.51%, and the return on assets (ROA) is -6.64%, both significantly below industry norms. The gross profit margin of 54.2% is relatively strong, but this is offset by high operating expenses and a negative operating income. The company's revenue is split between two segments: Apparel and Real Estate Leasing. The Apparel segment is likely the primary revenue driver, but the Real Estate Leasing segment may provide some diversification. However, the financial data does not provide a breakdown of revenue by segment, making it difficult to assess the relative performance of each business line. Looking ahead, the company's growth trajectory is uncertain. The operating cash flow of ¥499 million is positive, but the free cash flow is negative, indicating that capital expenditures are outpacing cash generation. The company's revenue of ¥28,609 million is a key metric to monitor, as it will be crucial in determining whether the company can return to profitability. Risk factors include the company's negative net cash position after subtracting total debt, which could limit its ability to invest in growth opportunities or weather economic downturns. The risk of dilution is currently low, but the company's negative free cash flow and operating losses may necessitate additional financing in the future, which could lead to share dilution. Recent events, such as the latest financial results and analyst estimates, indicate that the company is facing significant challenges. The last actual EPS was -91.65 JPY, and the last actual revenue was ¥28,609 million, both of which highlight the company's current financial difficulties.
Key takeaways
  • Daidoh Ltd is experiencing significant financial distress, with a net loss and negative operating income.
  • The company's liquidity position is mixed, with a current ratio of 1.42 but a negative free cash flow.
  • The debt-to-equity ratio of 1.22 indicates a moderate reliance on debt financing.
  • The company's profitability metrics, including ROE and ROA, are significantly below industry norms.
  • The risk of dilution is currently low, but the company's financial challenges may necessitate additional financing in the future.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$28.61B
Gross profit$15.50B
Operating income-$3.90B
Net income-$2.48B
R&D
SG&A
D&A
SBC
Operating cash flow$499.0M
CapEx-$838.0M
Free cash flow-$2.22B
Total assets$37.40B
Total liabilities$25.85B
Total equity$11.54B
Cash & equivalents$7.88B
Long-term debt$14.04B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$28.61B-$3.90B-$2.48B-$2.22B
FY-1$28.70B-$777.0M$292.0M-$9.25B
FY-2$28.22B-$751.0M$6.76B$7.14B
FY-3$24.61B-$2.62B-$3.54B-$3.24B
FY-4$17.30B-$2.77B-$4.51B-$3.66B
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$37.40B$11.54B$7.88B
FY-1$40.88B$13.98B$5.38B
FY-2$39.76B$13.87B$13.55B
FY-3$31.80B$7.05B$5.47B
FY-4$35.39B$9.69B$7.72B
PeriodOCFCapExFCFSBC
FY0$499.0M-$838.0M-$2.22B
FY-1-$1.88B-$10.57B-$9.25B
FY-2$20.0M-$710.0M$7.14B
FY-3-$481.0M-$792.0M-$3.24B
FY-4$95.0M-$432.0M-$3.66B
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$8.89B$38.0M-$174.0M
FQ-1$6.66B-$742.0M$1.0M
FQ-2$6.64B-$195.0M-$188.0M
FQ-3$7.97B-$3.43B-$2.52B
FQ-4$6.92B-$142.0M$239.0M
FQ-5$6.84B-$123.0M-$134.0M
FQ-6$6.88B-$196.0M-$68.0M
FQ-7$7.78B-$179.0M$1.05B
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$36.09B$8.87B$6.27B
FQ-1$35.94B$9.07B$6.40B
FQ-2$35.40B$8.59B$5.53B
FQ-3$37.40B$11.54B$7.88B
FQ-4$39.80B$14.24B$4.08B
FQ-5$40.95B$14.11B$4.61B
FQ-6$41.72B$14.43B$4.83B
FQ-7$40.88B$13.98B$5.38B
PeriodOCFCapExFCFSBC
FQ0
FQ-1-$74.0M-$357.0M
FQ-2
FQ-3$499.0M-$838.0M
FQ-4
FQ-5-$163.0M-$543.0M
FQ-6
FQ-7-$1.88B-$10.57B
Valuation
Market price$677.00
Market cap$18.52B
Enterprise value$24.68B
P/E
Reported non-GAAP P/E
EV/Revenue0.9
EV/Op income
EV/OCF49.5
P/B1.6
P/Tangible book1.6
Tangible book$11.54B
Net cash-$6.16B
Current ratio1.4
Debt/Equity1.2
ROA-6.6%
ROE-21.5%
Cash conversion-20.0%
CapEx/Revenue-2.9%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Apparel & Accessories · cohort 2 companies
Metric3205Activity
Op margin-13.6%6.6% medp25 4.6% · p75 8.7%bottom quartile
Net margin-8.7%3.7% medp25 2.0% · p75 5.5%bottom quartile
Gross margin54.2%57.5% medp25 57.5% · p75 57.5%bottom quartile
CapEx / revenue-2.9%1.1% medp25 0.9% · p75 1.4%bottom quartile
Debt / equity122.0%124.3% medp25 86.1% · p75 162.6%below median
Observations
IR observations
Last actual EPS-91.65 JPY
Last actual revenue28,609,000,000 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
2026-05-11 00:22 UTC#2df3e942
Market quoteclose JPY 677.00 · shares 0.03B diluted
no public URL
2026-05-11 00:22 UTC#08919849
Source: analysis-pipeline (hybrid)Generated: 2026-05-11 00:24 UTCJob: 67e4219c