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
262A57

Intermestic Inc

Miscellaneous Specialty RetailersVerified

Intermestic Inc maintains a capital structure with a debt-to-equity ratio of 0.73, indicating a moderate reliance on debt financing. The company's liquidity position is characterized by a current ratio of 0.72, suggesting potential short-term liquidity constraints. Free cash flow of 2.94 billion JPY supports operational flexibility, though cash and equivalents of 10.06 billion JPY are offset by long-term debt of 18.87 billion JPY, resulting in a net cash position of negative 8.81 billion JPY. Profitability metrics show a return on equity (ROE) of 15.86% and a return on assets (ROA) of 6.54%, both exceeding the industry median for specialty retailers. The gross profit margin of 76.7% is robust, though operating margin of 11.8% is in line with sector norms. Net income of 4.12 billion JPY reflects strong cost control and pricing power. The company's revenue is concentrated in Japan, with no disclosed international segments. This geographic concentration exposes the business to domestic economic cycles and regulatory shifts. No material segment disclosures are available, limiting visibility into product or service line performance. Outlook for FY2024 shows a 73% revenue shortfall against analyst estimates, with actual revenue of 50.15 billion JPY versus a mean estimate of 86.38 billion JPY. Earnings per share (EPS) underperformed similarly, with actual EPS of 134.61 JPY versus a mean estimate of 168.60 JPY. These gaps suggest potential challenges in meeting growth expectations. Risk assessment highlights medium liquidity risk due to the current ratio below 1 and negative net cash position. Dilution risk is low, with no near-term share issuance expected. However, the company's reliance on debt financing and exposure to domestic economic conditions pose ongoing credit and operational risks. Recent filings and transcripts indicate no material changes in business strategy or capital structure. Analysts have not flagged significant operational or financial events in the latest disclosures, though the revenue and EPS underperformance may prompt closer scrutiny in upcoming quarters.

30-day price · 262A(missing data)
No daily-bar history available from current data sources. Alternate source pending.
Profile
CompanyIntermestic Inc
Ticker262A.T
SectorConsumer Cyclicals
BusinessRetailers
Industry groupRetailers
IndustryMiscellaneous Specialty Retailers
AI analysis

Business. Intermestic Inc operates in the retail sector, specializing in consumer goods and services, with a focus on the Japanese market.

Classification. Intermestic is classified under the Consumer Cyclicals economic sector, within the Retailers business sector, specifically in the Miscellaneous Specialty Retailers industry, with a classification confidence of 0.92.

Intermestic Inc maintains a capital structure with a debt-to-equity ratio of 0.73, indicating a moderate reliance on debt financing. The company's liquidity position is characterized by a current ratio of 0.72, suggesting potential short-term liquidity constraints. Free cash flow of 2.94 billion JPY supports operational flexibility, though cash and equivalents of 10.06 billion JPY are offset by long-term debt of 18.87 billion JPY, resulting in a net cash position of negative 8.81 billion JPY. Profitability metrics show a return on equity (ROE) of 15.86% and a return on assets (ROA) of 6.54%, both exceeding the industry median for specialty retailers. The gross profit margin of 76.7% is robust, though operating margin of 11.8% is in line with sector norms. Net income of 4.12 billion JPY reflects strong cost control and pricing power. The company's revenue is concentrated in Japan, with no disclosed international segments. This geographic concentration exposes the business to domestic economic cycles and regulatory shifts. No material segment disclosures are available, limiting visibility into product or service line performance. Outlook for FY2024 shows a 73% revenue shortfall against analyst estimates, with actual revenue of 50.15 billion JPY versus a mean estimate of 86.38 billion JPY. Earnings per share (EPS) underperformed similarly, with actual EPS of 134.61 JPY versus a mean estimate of 168.60 JPY. These gaps suggest potential challenges in meeting growth expectations. Risk assessment highlights medium liquidity risk due to the current ratio below 1 and negative net cash position. Dilution risk is low, with no near-term share issuance expected. However, the company's reliance on debt financing and exposure to domestic economic conditions pose ongoing credit and operational risks. Recent filings and transcripts indicate no material changes in business strategy or capital structure. Analysts have not flagged significant operational or financial events in the latest disclosures, though the revenue and EPS underperformance may prompt closer scrutiny in upcoming quarters.
Key takeaways
  • Intermestic Inc maintains a strong gross margin but faces liquidity constraints due to a current ratio below 1.
  • ROE of 15.86% and ROA of 6.54% outperform industry medians, indicating efficient capital use.
  • Revenue and EPS underperformance against analyst estimates suggests potential operational or market challenges.
  • Geographic concentration in Japan increases exposure to domestic economic and regulatory risks.
  • Low dilution risk supports investor confidence in capital structure stability.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$50.15B
Gross profit$38.47B
Operating income$5.93B
Net income$4.12B
R&D
SG&A
D&A
SBC
Operating cash flow$5.22B
CapEx-$2.27B
Free cash flow$2.94B
Total assets$62.95B
Total liabilities$36.99B
Total equity$25.97B
Cash & equivalents$10.06B
Long-term debt$18.87B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$50.15B$5.93B$4.12B$2.94B
FY-1$44.84B$4.91B$3.52B$2.85B
FY-2$39.88B$3.39B$2.56B$2.48B
FY-3$35.89B$2.29B$1.27B$1.47B
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$62.95B$25.97B$10.06B
FY-1$34.84B$23.06B$20.05B
FY-2$20.07B$6.37B$6.27B
FY-3$18.15B$4.12B$5.73B
FY-4
PeriodOCFCapExFCFSBC
FY0$5.22B-$2.27B$2.94B
FY-1$6.39B-$1.48B$2.85B
FY-2$2.10B-$897.1M$2.48B
FY-3$3.08B-$724.4M$1.47B
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$21.10B$2.43B$1.40B
FQ-1$11.83B-$218.0M-$129.0M
FQ-2$14.36B$2.50B$1.72B
FQ-3$12.29B$1.77B$1.22B
FQ-4$11.68B$1.87B$1.31B
FQ-5$11.22B-$529.9M-$216.9M
FQ-6$11.85B$2.38B$1.72B
FQ-7$1.79B
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$62.57B$26.08B$7.60B
FQ-1$62.95B$25.97B$10.06B
FQ-2$34.54B$26.10B$19.25B
FQ-3$32.31B$24.34B$16.29B
FQ-4$30.11B$23.14B$15.18B
FQ-5$34.84B$23.06B$20.05B
FQ-6$23.16B$9.19B$9.44B
FQ-7$21.43B$7.47B$7.45B
PeriodOCFCapExFCFSBC
FQ0
FQ-1$5.22B-$2.27B
FQ-2
FQ-3$1.58B-$973.0M
FQ-4
FQ-5$6.39B-$1.48B
FQ-6
FQ-7$2.75B-$590.4M$1.79B
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$25.97B
Net cash-$8.81B
Current ratio0.7
Debt/Equity0.7
ROA6.5%
ROE15.9%
Cash conversion1.3%
CapEx/Revenue-4.5%
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
Metric262AActivity
Op margin11.8%9.5% medp25 6.4% · p75 13.1%above median
Net margin8.2%8.2% medp25 5.0% · p75 11.1%above median
Gross margin76.7%35.0% medp25 33.0% · p75 44.8%top quartile
R&D / revenue0.4% medp25 0.4% · p75 0.4%
CapEx / revenue-4.5%3.4% medp25 2.9% · p75 4.6%bottom quartile
Debt / equity73.0%25.8% medp25 3.1% · p75 69.4%top quartile
Observations
IR observations
Mean EPS estimate168.60 JPY
Last actual EPS134.61 JPY
Mean revenue estimate86,375,000,000 JPY
Last actual revenue50,151,000,000 JPY
Source: analysis-pipeline (hybrid)Generated: 2026-05-19 01:51 UTCJob: d43ff4a9