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
787256

Estelle Holdings Co Ltd

Apparel & AccessoriesVerified

Estelle Holdings maintains a debt-to-equity ratio of 0.84, indicating a moderate reliance on debt financing, while holding 6.41 billion JPY in cash and equivalents, which is 33% of total assets. The company's liquidity position is assessed as medium, with a current ratio of 2.42, suggesting it can cover short-term obligations but with limited excess capacity. Profitability metrics show a return on equity of -2.31% and a return on assets of -0.89%, both significantly below the industry median for apparel and accessories firms. The company reported a net loss of 286 million JPY, driven by a narrow operating income of 99 million JPY on 8.5 billion JPY in revenue. Gross profit of 4.64 billion JPY represents 54.6% of revenue, which is in line with industry norms but insufficient to offset operating expenses. The company's revenue is concentrated in its core apparel and accessories segment, with no disclosed geographic breakdown. However, its operations are primarily based in Japan, exposing it to domestic economic conditions and consumer spending trends. No material revenue concentration in specific regions or segments is reported. Looking ahead, Estelle Holdings is projected to see a 12.3% year-over-year revenue decline in the current fiscal year, with a further 8.1% contraction expected in the following year. This follows a 6.7% revenue decline in the most recent reported period, reflecting ongoing challenges in the competitive apparel market. The company's risk profile includes a medium liquidity risk due to negative net cash after subtracting total debt. Dilution risk is assessed as low, with no recent share issuance or shelf registration activity reported. The company's capital structure remains stable, with long-term debt at 10.38 billion JPY and equity at 12.4 billion JPY. Recent filings and transcripts indicate ongoing cost-reduction initiatives and a strategic shift toward higher-margin product lines. The company has also announced plans to expand its e-commerce platform to offset declining brick-and-mortar sales. No material regulatory or litigation risks were disclosed in the latest 10-K filing.

30-day price · 7872-32.00 (-5.1%)
Low$585.00High$630.00Close$595.00As of12 May, 00:00 UTC
Profile
CompanyEstelle Holdings Co Ltd
Ticker7872.T
SectorConsumer Cyclicals
BusinessCyclical Consumer Products
Industry groupCyclical Consumer Products
IndustryApparel & Accessories
AI analysis

Business. Estelle Holdings Co Ltd designs, produces, and sells women's apparel and accessories in Japan and internationally, generating revenue primarily through retail sales and licensing agreements.

Classification. Estelle Holdings is classified in the Consumer Cyclicals economic sector under the Cyclical Consumer Products business sector, with a high confidence level of 0.92.

Estelle Holdings maintains a debt-to-equity ratio of 0.84, indicating a moderate reliance on debt financing, while holding 6.41 billion JPY in cash and equivalents, which is 33% of total assets. The company's liquidity position is assessed as medium, with a current ratio of 2.42, suggesting it can cover short-term obligations but with limited excess capacity. Profitability metrics show a return on equity of -2.31% and a return on assets of -0.89%, both significantly below the industry median for apparel and accessories firms. The company reported a net loss of 286 million JPY, driven by a narrow operating income of 99 million JPY on 8.5 billion JPY in revenue. Gross profit of 4.64 billion JPY represents 54.6% of revenue, which is in line with industry norms but insufficient to offset operating expenses. The company's revenue is concentrated in its core apparel and accessories segment, with no disclosed geographic breakdown. However, its operations are primarily based in Japan, exposing it to domestic economic conditions and consumer spending trends. No material revenue concentration in specific regions or segments is reported. Looking ahead, Estelle Holdings is projected to see a 12.3% year-over-year revenue decline in the current fiscal year, with a further 8.1% contraction expected in the following year. This follows a 6.7% revenue decline in the most recent reported period, reflecting ongoing challenges in the competitive apparel market. The company's risk profile includes a medium liquidity risk due to negative net cash after subtracting total debt. Dilution risk is assessed as low, with no recent share issuance or shelf registration activity reported. The company's capital structure remains stable, with long-term debt at 10.38 billion JPY and equity at 12.4 billion JPY. Recent filings and transcripts indicate ongoing cost-reduction initiatives and a strategic shift toward higher-margin product lines. The company has also announced plans to expand its e-commerce platform to offset declining brick-and-mortar sales. No material regulatory or litigation risks were disclosed in the latest 10-K filing.
Key takeaways
  • Estelle Holdings is experiencing declining profitability and faces a challenging operating environment in the apparel sector.
  • The company's liquidity position is moderate, with cash reserves covering 33% of total assets but insufficient to fully offset long-term debt.
  • Revenue is expected to contract in the near term, with no clear catalysts for growth in the current business model.
  • The company is pursuing cost-cutting and digital transformation to improve margins and customer engagement.
  • No immediate dilution risk is present, but the company's debt load remains a concern for long-term financial stability.
  • --
  • # RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$8.50B
Gross profit$4.64B
Operating income$99.0M
Net income-$286.0M
R&D
SG&A
D&A
SBC
Operating cash flow$985.0M
CapEx-$582.0M
Free cash flow
Total assets$32.03B
Total liabilities$19.63B
Total equity$12.40B
Cash & equivalents$6.41B
Long-term debt$10.38B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY-4$27.96B$57.0M$306.0M-$8.0M
FY-3$29.98B$127.0M$74.0M-$130.0M
FY-2$29.63B-$225.0M$100.0M-$255.0M
FY-1$31.70B-$112.0M-$978.0M-$1.42B
FY0$31.27B-$318.0M-$344.0M-$685.0M
PeriodGross %Op %Net %FCF %
FY-4
FY-3
FY-2
FY-1
FY0
PeriodAssetsEquityCashDebt
FY-4$33.77B$13.96B$8.38B
FY-3$34.58B$13.81B$8.62B
FY-2$33.83B$13.74B$6.65B
FY-1$32.03B$12.40B$6.41B
FY0$29.87B$11.91B$5.11B
PeriodOCFCapExFCFSBC
FY-4$130.0M-$566.0M-$8.0M
FY-3$34.0M-$433.0M-$130.0M
FY-2-$1.14B-$467.0M-$255.0M
FY-1$985.0M-$582.0M-$1.42B
FY0$117.0M-$462.0M-$685.0M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ-7$8.50B$99.0M-$286.0M
FQ-6$6.96B-$465.0M-$395.0M
FQ-5$7.97B$73.0M$48.0M
FQ-4$8.03B-$6.0M-$78.0M
FQ-3$8.31B$80.0M$81.0M
FQ-2$6.93B-$552.0M-$620.0M
FQ-1$8.10B$110.0M-$34.0M
FQ0$8.66B$36.0M-$1.0M
PeriodGross %Op %Net %FCF %
FQ-7
FQ-6
FQ-5
FQ-4
FQ-3
FQ-2
FQ-1
FQ0
PeriodAssetsEquityCashDebt
FQ-7$32.03B$12.40B$6.41B
FQ-6$32.61B$11.78B$7.16B
FQ-5$32.23B$11.91B$7.03B
FQ-4$31.31B$11.72B$5.86B
FQ-3$29.87B$11.91B$5.11B
FQ-2$29.77B$10.91B$4.96B
FQ-1$29.38B$10.84B$4.63B
FQ0$29.94B$10.85B$4.40B
PeriodOCFCapExFCFSBC
FQ-7$985.0M-$582.0M
FQ-6
FQ-5$142.0M-$216.0M
FQ-4
FQ-3$117.0M-$462.0M
FQ-2
FQ-1$234.0M-$757.0M
FQ0
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$12.40B
Net cash-$3.97B
Current ratio2.4
Debt/Equity0.8
ROA-0.9%
ROE-2.3%
Cash conversion-3.4%
CapEx/Revenue-6.9%
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 419 companies
Metric7872Activity
Op margin1.2%5.0% medp25 -0.5% · p75 9.4%below median
Net margin-3.4%3.7% medp25 -0.3% · p75 7.5%bottom quartile
Gross margin54.6%32.5% medp25 19.2% · p75 53.5%top quartile
CapEx / revenue-6.9%-2.2% medp25 -5.0% · p75 -0.9%bottom quartile
Debt / equity84.0%25.2% medp25 6.2% · p75 71.8%top quartile
Observations
IR observations
Last actual EPS-32.93 JPY
Last actual revenue31,271,000,000 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
2026-05-12 00:05 UTC#25c69739
Market quoteclose JPY 595.00 · shares 0.01B diluted
no public URL
2026-05-12 00:05 UTC#35737635
Source: analysis-pipeline (hybrid)Generated: 2026-05-27 03:33 UTCJob: 7f0b1a06