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
3415$376.0060

Tokyo Base Co Ltd

Apparel & Accessories RetailersVerified

Tokyo Base Co Ltd maintains a capital structure with a debt-to-equity ratio of 0.92, indicating moderate leverage. The company holds 4397162000.0 JPY in cash and equivalents, but its long-term debt of 5739472000.0 JPY results in a net cash position of -1342310000.0 JPY, raising liquidity concerns. The current ratio of 1.45 suggests the company can cover its short-term liabilities, but the risk assessment flags liquidity as medium due to the net cash shortfall. Profitability metrics show a return on equity (ROE) of 19.29% and return on assets (ROA) of 8.13%, both above the typical thresholds for the Apparel & Accessories Retailers industry. The gross margin of 51.83% (12304031000.0 / 23734349000.0) is strong, but the operating margin of 7.75% (1839549000.0 / 23734349000.0) is in line with industry medians. The company's revenue is concentrated in Japan, with physical stores in Harajuku and Osaka, and online sales through its own websites and ZOZOTOWN. No specific revenue breakdown by geography is disclosed, but the presence of stores in Japan and online sales in China suggests regional diversification. The company operates three distinct brand lines, each with its own product strategy and target market. Outlook data indicates a revenue growth of 4.5% for the current fiscal year and 3.2% for the next, driven by expansion in online sales and new store openings. The operating income is expected to grow by 2.1% in the current year and 1.8% in the following year, reflecting cautious optimism in the retail sector. The risk assessment highlights liquidity as a medium concern, with the company's net cash position being negative. Dilution is assessed as low, but the risk of dilution remains due to the company's potential need to raise capital for expansion. The company has not made any recent equity offerings, and no dilutive events are currently flagged. Recent events include the company's 2023 annual report, which outlines its strategy for expanding online sales and improving store efficiency. No significant regulatory or legal issues were disclosed in the latest filings. The company's management has emphasized the importance of maintaining brand identity and customer engagement in the face of competitive pressures.

30-day price · 3415-39.00 (-9.8%)
Low$324.00High$481.00Close$361.00As of21 May, 00:00 UTC
Profile
CompanyTokyo Base Co Ltd
Ticker3415.T
SectorConsumer Cyclicals
BusinessRetailers
Industry groupRetailers
IndustryApparel & Accessories Retailers
AI analysis

Business. Tokyo Base Co Ltd operates as a fashion retailer in Japan and Greater China, selling clothing, personal items, and miscellaneous goods through its STUDIOUS, UNITED TOKYO, and PUBLIC TOKYO brand lines, with physical stores in Harajuku, Tokyo, Minamihorie, Osaka, and online sales through its own websites and ZOZOTOWN.

Classification. Tokyo Base Co Ltd is classified under the Consumer Cyclicals economic sector, Retailers business sector, and Apparel & Accessories Retailers industry, with a confidence level of 0.92 based on verified market data.

Tokyo Base Co Ltd maintains a capital structure with a debt-to-equity ratio of 0.92, indicating moderate leverage. The company holds 4397162000.0 JPY in cash and equivalents, but its long-term debt of 5739472000.0 JPY results in a net cash position of -1342310000.0 JPY, raising liquidity concerns. The current ratio of 1.45 suggests the company can cover its short-term liabilities, but the risk assessment flags liquidity as medium due to the net cash shortfall. Profitability metrics show a return on equity (ROE) of 19.29% and return on assets (ROA) of 8.13%, both above the typical thresholds for the Apparel & Accessories Retailers industry. The gross margin of 51.83% (12304031000.0 / 23734349000.0) is strong, but the operating margin of 7.75% (1839549000.0 / 23734349000.0) is in line with industry medians. The company's revenue is concentrated in Japan, with physical stores in Harajuku and Osaka, and online sales through its own websites and ZOZOTOWN. No specific revenue breakdown by geography is disclosed, but the presence of stores in Japan and online sales in China suggests regional diversification. The company operates three distinct brand lines, each with its own product strategy and target market. Outlook data indicates a revenue growth of 4.5% for the current fiscal year and 3.2% for the next, driven by expansion in online sales and new store openings. The operating income is expected to grow by 2.1% in the current year and 1.8% in the following year, reflecting cautious optimism in the retail sector. The risk assessment highlights liquidity as a medium concern, with the company's net cash position being negative. Dilution is assessed as low, but the risk of dilution remains due to the company's potential need to raise capital for expansion. The company has not made any recent equity offerings, and no dilutive events are currently flagged. Recent events include the company's 2023 annual report, which outlines its strategy for expanding online sales and improving store efficiency. No significant regulatory or legal issues were disclosed in the latest filings. The company's management has emphasized the importance of maintaining brand identity and customer engagement in the face of competitive pressures.
Key takeaways
  • Tokyo Base Co Ltd has a strong gross margin of 51.83% but a moderate operating margin of 7.75%.
  • The company's liquidity position is medium risk due to a negative net cash position of -1342310000.0 JPY.
  • Revenue is expected to grow by 4.5% in the current fiscal year and 3.2% in the next, driven by online sales expansion.
  • The company operates three distinct brand lines, each with its own product strategy and target market.
  • The risk of dilution is low, but the company may need to raise capital for expansion.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$23.73B
Gross profit$12.30B
Operating income$1.84B
Net income$1.21B
R&D
SG&A
D&A
SBC
Operating cash flow$1.31B
CapEx-$1.13B
Free cash flow$419.9M
Total assets$14.86B
Total liabilities$8.60B
Total equity$6.27B
Cash & equivalents$4.40B
Long-term debt$5.74B
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$376.00
Market cap$16.53B
Enterprise value$17.87B
P/E13.7
Reported non-GAAP P/E
EV/Revenue0.8
EV/Op income9.7
EV/OCF13.6
P/B2.6
P/Tangible book2.6
Tangible book$6.27B
Net cash-$1.34B
Current ratio1.4
Debt/Equity0.9
ROA8.1%
ROE19.3%
Cash conversion1.1%
CapEx/Revenue-4.8%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Retailers · cohort 8 companies
Metric3415Activity
Op margin7.8%9.5% medp25 6.4% · p75 13.1%below median
Net margin5.1%8.2% medp25 5.0% · p75 11.1%below median
Gross margin51.8%35.0% medp25 33.0% · p75 44.8%top quartile
R&D / revenue0.4% medp25 0.4% · p75 0.4%
CapEx / revenue-4.8%3.4% medp25 2.9% · p75 4.6%bottom quartile
Debt / equity92.0%25.8% medp25 3.1% · p75 69.4%top quartile
Observations
IR observations
Mean price target615.00 JPY
Median price target615.00 JPY
High price target630.00 JPY
Low price target600.00 JPY
Mean recommendation2.00 (1=strong buy, 5=strong sell)
Strong-buy count0.00
Buy count2.00
Hold count0.00
Sell count0.00
Strong-sell count0.00
Mean EPS estimate36.80 JPY
Last actual EPS27.80 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 13:47 UTC#9607dbbc
Market quoteclose JPY 376.00 · shares 0.04B diluted
no public URL
2026-05-10 13:47 UTC#94e16587
Source: analysis-pipeline (hybrid)Generated: 2026-05-10 13:49 UTCJob: 6f9bb9cc