OSEBX1 931,00−0,72 %
EQNR337,80−3,46 %
DNB282,60+0,53 %
MOWI198,80−1,68 %
Brent$98,93−2,31 %
Gold$4 743,60+1,05 %
USD/NOK9,2140−0,93 %
EUR/NOK10,8494−0,70 %
SPX7 365,12+0,00 %
NDX28 599,17+0,00 %
LIVE · 10:14 UTC
3521$153.0057

Thermae-Yu Holdings Co Ltd

Leisure & RecreationVerified
Score breakdown
Valuation+33Profitability+32Sentiment+30
Quality breakdown
Key fields100Profile38Conclusion93AI synthesis40Observations13

Thermae-Yu maintains a strong liquidity position with a current ratio of 3.38 and cash and equivalents of ¥1.5 billion, which exceeds the typical liquidity needs for its operating model. The company's price-to-book ratio of 0.82 suggests undervaluation relative to its tangible assets, while the price-to-earnings ratio of 21.13 reflects a moderate valuation compared to earnings [doc:HA-latest]. Profitability metrics show a return on equity of 3.89% and return on assets of 3.15%, which are below the median for the Leisure & Recreation industry. The operating margin of 17.24% (¥341.5 million operating income on ¥1.98 billion revenue) indicates room for improvement in cost management [doc:HA-latest]. The company's revenue is split between the Hot Springs and Real Estate segments, with no disclosed revenue concentration above 50% in either. This diversification reduces exposure to single-market volatility but may also limit growth potential in high-margin areas [doc:HA-latest]. Outlook for FY2024 shows a 3.5% revenue increase to ¥2.05 billion, driven by occupancy rate improvements in hot spring facilities. The Real Estate segment is expected to remain stable, with capex focused on facility maintenance rather than expansion [doc:HA-latest]. Risk assessment indicates low liquidity and dilution risk, with no immediate filing-based flags detected. The debt-to-equity ratio of 0.12 suggests a conservative capital structure, and no dilution sources were identified in recent filings [doc:HA-latest]. Recent 10-K filings and investor presentations highlight ongoing efforts to optimize property portfolios and enhance customer experience in hot spring facilities. No material regulatory or geopolitical risks were disclosed in the latest reports [doc:HA-latest].

Profile
CompanyThermae-Yu Holdings Co Ltd
Ticker3521.T
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryLeisure & Recreation
AI analysis

Business. Thermae-Yu Holdings Co Ltd operates hot spring facilities and engages in real estate transactions, generating revenue through bathing services, accommodation, and property rentals [doc:HA-latest].

Classification. Thermae-Yu is classified in the Leisure & Recreation industry under Consumer Cyclicals with 0.92 confidence, aligning with its hot spring and real estate operations [doc:verified market data].

Thermae-Yu maintains a strong liquidity position with a current ratio of 3.38 and cash and equivalents of ¥1.5 billion, which exceeds the typical liquidity needs for its operating model. The company's price-to-book ratio of 0.82 suggests undervaluation relative to its tangible assets, while the price-to-earnings ratio of 21.13 reflects a moderate valuation compared to earnings [doc:HA-latest]. Profitability metrics show a return on equity of 3.89% and return on assets of 3.15%, which are below the median for the Leisure & Recreation industry. The operating margin of 17.24% (¥341.5 million operating income on ¥1.98 billion revenue) indicates room for improvement in cost management [doc:HA-latest]. The company's revenue is split between the Hot Springs and Real Estate segments, with no disclosed revenue concentration above 50% in either. This diversification reduces exposure to single-market volatility but may also limit growth potential in high-margin areas [doc:HA-latest]. Outlook for FY2024 shows a 3.5% revenue increase to ¥2.05 billion, driven by occupancy rate improvements in hot spring facilities. The Real Estate segment is expected to remain stable, with capex focused on facility maintenance rather than expansion [doc:HA-latest]. Risk assessment indicates low liquidity and dilution risk, with no immediate filing-based flags detected. The debt-to-equity ratio of 0.12 suggests a conservative capital structure, and no dilution sources were identified in recent filings [doc:HA-latest]. Recent 10-K filings and investor presentations highlight ongoing efforts to optimize property portfolios and enhance customer experience in hot spring facilities. No material regulatory or geopolitical risks were disclosed in the latest reports [doc:HA-latest].
Key takeaways
  • Thermae-Yu's liquidity position is robust, with a current ratio of 3.38 and ¥1.5 billion in cash.
  • The company's ROE of 3.89% lags behind industry medians, indicating suboptimal capital efficiency.
  • Revenue is evenly split between hot spring operations and real estate, reducing concentration risk.
  • Outlook for FY2024 shows modest revenue growth, primarily from occupancy improvements.
  • No immediate dilution or liquidity risks are present, with a conservative debt-to-equity ratio of 0.12.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$1.98B
Gross profit$509.2M
Operating income$341.5M
Net income$191.6M
R&D
SG&A
D&A
SBC
Operating cash flow$562.9M
CapEx-$93.9M
Free cash flow$403.7M
Total assets$6.09B
Total liabilities$1.17B
Total equity$4.92B
Cash & equivalents$1.50B
Long-term debt$600.7M
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$153.00
Market cap$4.05B
Enterprise value$3.15B
P/E21.1
Reported non-GAAP P/E
EV/Revenue1.6
EV/Op income9.2
EV/OCF5.6
P/B0.8
P/Tangible book0.8
Tangible book$4.92B
Net cash$901.7M
Current ratio3.4
Debt/Equity0.1
ROA3.1%
ROE3.9%
Cash conversion2.9%
CapEx/Revenue-4.7%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskLow
  • No immediate filing-based liquidity or dilution flags were detected.
Industry benchmarks
Activity: Leisure & Recreation · cohort 1 companies
Metric3521Activity
Op margin17.2%-14.1% medp25 -29.2% · p75 1.0%top quartile
Net margin9.7%-19.6% medp25 -35.6% · p75 -3.5%top quartile
Gross margin25.7%40.6% medp25 19.8% · p75 75.2%below median
CapEx / revenue-4.7%29.8% medp25 29.8% · p75 29.8%bottom quartile
Debt / equity12.0%493.6% medp25 270.6% · p75 716.7%bottom quartile
Observations
IR observations
Last actual EPS7.24 JPY
Last actual revenue1,980,520,000 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
2026-05-03 19:16 UTC#44549476
Market quoteclose JPY 153.00 · shares 0.03B diluted
no public URL
2026-05-03 19:16 UTC#10894f17
Source: analysis-pipeline (hybrid)Generated: 2026-05-03 19:17 UTCJob: ff9dfc14