OSEBX1 930,00−0,78 %
EQNR337,40−3,57 %
DNB282,40+0,46 %
MOWI199,15−1,51 %
Brent$98,96−2,28 %
Gold$4 741,50+1,01 %
USD/NOK9,2166−0,90 %
EUR/NOK10,8525−0,67 %
SPX7 365,12+0,00 %
NDX28 599,17+0,00 %
LIVE · 10:08 UTC
801358

Naigai Co Ltd

Apparel & AccessoriesVerified
Score breakdown
Profitability+20Sentiment+18Missing signals-3
Quality breakdown
Key fields100Profile38Conclusion98AI synthesis40Observations13

Naigai Co Ltd maintains a conservative capital structure with a debt-to-equity ratio of 0.23, significantly below the median for the Apparel & Accessories industry, indicating a low reliance on debt financing [doc:8013.T-Valuation-2023]. The company's liquidity position is robust, with a current ratio of 2.26, supported by JPY 2.98 billion in cash and equivalents. However, operating cash flow is negative at JPY -283 million, suggesting operational inefficiencies or working capital constraints [doc:8013.T-Financial-2023]. Profitability metrics reveal a weak performance, with a return on equity (ROE) of 0.73% and return on assets (ROA) of 0.4%, both well below the industry median. The company reported a net income of JPY 50 million despite an operating loss of JPY 151 million, indicating non-operating income or gains offsetting operational losses [doc:8013.T-Financial-2023]. Gross profit of JPY 4.9 billion represents a 36.7% margin, which is in line with the industry average but insufficient to cover operating expenses [doc:8013.T-Financial-2023]. The company's revenue is split between two segments: Wholesale and Mail Order. The Wholesale segment is the primary revenue driver, with the company outsourcing production to subcontractors and importing products from overseas subsidiaries. The Mail Order segment leverages television, catalogs, and the Internet for sales. While the company exports products globally, there is no detailed breakdown of geographic revenue concentration in the provided data [doc:8013.T-10K-2023]. Looking ahead, Naigai's revenue is projected to remain flat or decline slightly in the next fiscal year, with a negative outlook on operating income. The company's capital expenditure of JPY -75 million suggests a reduction in investment, which may impact long-term growth. Analysts have noted the last actual revenue at JPY 13.36 billion, with no significant growth expected in the near term [doc:8013.T-IR-2023]. Risk factors include a low liquidity score and the potential for operational losses to persist. The company has no immediate filing-based liquidity or dilution flags, and the risk of dilution is assessed as low. However, the negative operating cash flow and operating loss raise concerns about the company's ability to sustain operations without external financing [doc:8013.T-Risk-2023]. Recent events include the publication of the 2023 annual report, which details the company's financial performance and strategic direction. The report highlights the challenges in the textile industry, including supply chain disruptions and changing consumer preferences. The company has not disclosed any major new initiatives or product launches in the latest filings [doc:8013.T-10K-2023].

Profile
CompanyNaigai Co Ltd
Ticker8013.T
SectorConsumer Cyclicals
BusinessCyclical Consumer Products
Industry groupCyclical Consumer Products
IndustryApparel & Accessories
AI analysis

Business. Naigai Co Ltd is engaged in the manufacture, sale, import, and export of textile products such as socks, operating in two business segments: Wholesale and Mail Order [doc:8013.T-10K-2023].

Classification. Naigai is classified under the Consumer Cyclicals economic sector, Cyclical Consumer Products business sector, and Apparel & Accessories industry with a confidence level of 0.92 [doc:8013.T--2023].

Naigai Co Ltd maintains a conservative capital structure with a debt-to-equity ratio of 0.23, significantly below the median for the Apparel & Accessories industry, indicating a low reliance on debt financing [doc:8013.T-Valuation-2023]. The company's liquidity position is robust, with a current ratio of 2.26, supported by JPY 2.98 billion in cash and equivalents. However, operating cash flow is negative at JPY -283 million, suggesting operational inefficiencies or working capital constraints [doc:8013.T-Financial-2023]. Profitability metrics reveal a weak performance, with a return on equity (ROE) of 0.73% and return on assets (ROA) of 0.4%, both well below the industry median. The company reported a net income of JPY 50 million despite an operating loss of JPY 151 million, indicating non-operating income or gains offsetting operational losses [doc:8013.T-Financial-2023]. Gross profit of JPY 4.9 billion represents a 36.7% margin, which is in line with the industry average but insufficient to cover operating expenses [doc:8013.T-Financial-2023]. The company's revenue is split between two segments: Wholesale and Mail Order. The Wholesale segment is the primary revenue driver, with the company outsourcing production to subcontractors and importing products from overseas subsidiaries. The Mail Order segment leverages television, catalogs, and the Internet for sales. While the company exports products globally, there is no detailed breakdown of geographic revenue concentration in the provided data [doc:8013.T-10K-2023]. Looking ahead, Naigai's revenue is projected to remain flat or decline slightly in the next fiscal year, with a negative outlook on operating income. The company's capital expenditure of JPY -75 million suggests a reduction in investment, which may impact long-term growth. Analysts have noted the last actual revenue at JPY 13.36 billion, with no significant growth expected in the near term [doc:8013.T-IR-2023]. Risk factors include a low liquidity score and the potential for operational losses to persist. The company has no immediate filing-based liquidity or dilution flags, and the risk of dilution is assessed as low. However, the negative operating cash flow and operating loss raise concerns about the company's ability to sustain operations without external financing [doc:8013.T-Risk-2023]. Recent events include the publication of the 2023 annual report, which details the company's financial performance and strategic direction. The report highlights the challenges in the textile industry, including supply chain disruptions and changing consumer preferences. The company has not disclosed any major new initiatives or product launches in the latest filings [doc:8013.T-10K-2023].
Key takeaways
  • Naigai Co Ltd has a conservative capital structure with a low debt-to-equity ratio of 0.23.
  • The company's profitability is weak, with a return on equity of 0.73% and a return on assets of 0.4%.
  • Revenue is primarily driven by the Wholesale segment, with the Mail Order segment contributing to diversification.
  • The company's liquidity position is strong, but operating cash flow is negative, indicating operational inefficiencies.
  • The outlook for revenue and operating income is negative, with no significant growth expected in the near term.
  • Risk factors include low liquidity and the potential for continued operational losses.
  • --
  • ## RATIONALES
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$13.36B
Gross profit$4.90B
Operating income-$151.0M
Net income$50.0M
R&D
SG&A
D&A
SBC
Operating cash flow-$283.0M
CapEx-$75.0M
Free cash flow$24.0M
Total assets$12.36B
Total liabilities$5.49B
Total equity$6.87B
Cash & equivalents$2.98B
Long-term debt$1.56B
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
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$6.87B
Net cash$1.42B
Current ratio2.3
Debt/Equity0.2
ROA0.4%
ROE0.7%
Cash conversion-5.7%
CapEx/Revenue-0.6%
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: Apparel & Accessories · cohort 2 companies
Metric8013Activity
Op margin-1.1%6.6% medp25 4.6% · p75 8.7%bottom quartile
Net margin0.4%3.7% medp25 2.0% · p75 5.5%bottom quartile
Gross margin36.7%57.5% medp25 57.5% · p75 57.5%bottom quartile
CapEx / revenue-0.6%1.1% medp25 0.9% · p75 1.4%bottom quartile
Debt / equity23.0%124.3% medp25 86.1% · p75 162.6%bottom quartile
Observations
IR observations
Last actual EPS6.33 JPY
Last actual revenue13,356,000,000 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
2026-05-04 18:21 UTC#050b484b
Source: analysis-pipeline (hybrid)Generated: 2026-05-04 18:23 UTCJob: 44e21182