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
352A$497.0057

LOIVE Co Ltd

Leisure & RecreationVerified

LOIVE maintains a liquidity position with a price-to-book ratio of 3.92 and a current ratio of 0.98, indicating a moderate liquidity profile. The company's free cash flow is negative at -611,606,000 JPY, suggesting ongoing capital expenditure pressures. Profitability metrics show a return on equity of 30.58% and a return on assets of 6.34%, which are strong relative to the Leisure & Recreation industry's typical performance. The operating margin is 11.64%, and the net margin is 5.89%, both of which are in line with or above industry medians. The company's revenue is concentrated in its Boutique Studio Business segment, which operates under multiple brand names. Geographically, LOIVE is primarily focused on the Japanese market, with no significant international revenue disclosed. The &fit product line contributes to diversification but does not currently represent a major portion of total revenue. Looking ahead, LOIVE is expected to see a 43.6% increase in revenue to 12.3 billion JPY in the current fiscal year, according to analyst estimates. This growth is driven by expansion of its boutique studio network and product line. The company's capital expenditure is expected to remain high, with a -1,428,663,000 JPY outflow in the latest period. Risk factors include a medium liquidity risk and a debt-to-equity ratio of 2.07, which is relatively high. The company has a low dilution risk, with no near-term pressure expected. However, the negative free cash flow and high capital expenditure may impact future financial flexibility. Recent events include the rebranding from Life Create Co Ltd to LOIVE Co Ltd, reflecting a strategic shift towards experiential fitness and wellness. The company has also expanded its product offerings under the &fit brand, including Burn&fit and Bio&fit, to complement its studio services.

30-day price · 352A-107.00 (-17.9%)
Low$475.00High$604.00Close$491.00As of21 May, 00:00 UTC
Profile
CompanyLOIVE Co Ltd
Ticker352A.T
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryLeisure & Recreation
AI analysis

Business. LOIVE Co Ltd operates boutique studios for women in Japan, offering experiential fitness services under brands like loIve and pilates K, and sells beauty and health products under the &fit brand.

Classification. LOIVE is classified under the Leisure & Recreation industry within the Consumer Cyclicals economic sector, with a classification confidence of 0.92.

LOIVE maintains a liquidity position with a price-to-book ratio of 3.92 and a current ratio of 0.98, indicating a moderate liquidity profile. The company's free cash flow is negative at -611,606,000 JPY, suggesting ongoing capital expenditure pressures. Profitability metrics show a return on equity of 30.58% and a return on assets of 6.34%, which are strong relative to the Leisure & Recreation industry's typical performance. The operating margin is 11.64%, and the net margin is 5.89%, both of which are in line with or above industry medians. The company's revenue is concentrated in its Boutique Studio Business segment, which operates under multiple brand names. Geographically, LOIVE is primarily focused on the Japanese market, with no significant international revenue disclosed. The &fit product line contributes to diversification but does not currently represent a major portion of total revenue. Looking ahead, LOIVE is expected to see a 43.6% increase in revenue to 12.3 billion JPY in the current fiscal year, according to analyst estimates. This growth is driven by expansion of its boutique studio network and product line. The company's capital expenditure is expected to remain high, with a -1,428,663,000 JPY outflow in the latest period. Risk factors include a medium liquidity risk and a debt-to-equity ratio of 2.07, which is relatively high. The company has a low dilution risk, with no near-term pressure expected. However, the negative free cash flow and high capital expenditure may impact future financial flexibility. Recent events include the rebranding from Life Create Co Ltd to LOIVE Co Ltd, reflecting a strategic shift towards experiential fitness and wellness. The company has also expanded its product offerings under the &fit brand, including Burn&fit and Bio&fit, to complement its studio services.
Key takeaways
  • LOIVE has a strong return on equity of 30.58% and a return on assets of 6.34%, indicating solid profitability.
  • The company's liquidity is moderate, with a current ratio of 0.98 and a negative free cash flow.
  • Revenue is expected to grow by 43.6% in the current fiscal year, driven by expansion of its boutique studio network and product line.
  • LOIVE's debt-to-equity ratio is 2.07, which is relatively high and may impact financial flexibility.
  • The company has a low dilution risk and no near-term pressure for additional equity issuance.
  • LOIVE's business is concentrated in Japan, with no significant international presence disclosed.
  • --
  • # RATIONALES
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$8.49B
Gross profit$3.30B
Operating income$989.2M
Net income$500.5M
R&D
SG&A
D&A
SBC
Operating cash flow$1.13B
CapEx-$1.43B
Free cash flow-$611.6M
Total assets$7.89B
Total liabilities$6.26B
Total equity$1.64B
Cash & equivalents$1.52B
Long-term debt$3.39B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$8.49B$989.2M$500.5M-$611.6M
FY-1$6.22B$480.9M$363.3M-$148.4M
FY-2$4.84B$182.6M$93.0M$60.2M
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$7.89B$1.64B$1.52B
FY-1$5.28B$1.14B$1.01B
FY-2$4.08B$523.3M$573.7M
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0$1.13B-$1.43B-$611.6M
FY-1$860.3M-$755.8M-$148.4M
FY-2$528.9M-$227.9M$60.2M
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$2.99B$381.1M$236.5M
FQ-1$2.84B$137.3M$74.5M
FQ-2$2.42B-$96.3M-$91.8M
FQ-3$2.33B$128.7M-$93.7M
FQ-4$2.19B$330.2M$231.0M
FQ-5-$81.4M
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$8.96B$2.22B$1.21B
FQ-1$8.58B$1.96B$1.16B
FQ-2$8.43B$1.89B$1.47B
FQ-3$7.89B$1.64B$1.52B
FQ-4$6.64B$1.73B$1.15B
FQ-5$6.16B$1.50B$1.08B
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1-$26.6M-$1.05B
FQ-2
FQ-3$1.13B-$1.43B
FQ-4
FQ-5$398.8M-$581.6M-$81.4M
FQ-6
FQ-7
Valuation
Market price$497.00
Market cap$6.41B
Enterprise value$8.28B
P/E12.8
Reported non-GAAP P/E
EV/Revenue1.0
EV/Op income8.4
EV/OCF7.3
P/B3.9
P/Tangible book3.9
Tangible book$1.64B
Net cash-$1.87B
Current ratio1.0
Debt/Equity2.1
ROA6.3%
ROE30.6%
Cash conversion2.2%
CapEx/Revenue-16.8%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Leisure & Recreation · cohort 1 companies
Metric352AActivity
Op margin11.6%-14.1% medp25 -29.2% · p75 1.0%top quartile
Net margin5.9%-19.6% medp25 -35.6% · p75 -3.5%top quartile
Gross margin38.9%39.2% medp25 18.9% · p75 69.5%below median
CapEx / revenue-16.8%29.8% medp25 29.8% · p75 29.8%bottom quartile
Debt / equity207.0%493.6% medp25 270.6% · p75 716.7%bottom quartile
Observations
IR observations
Mean EPS estimate72.10 JPY
Mean revenue estimate12,300,000,000 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 00:02 UTC#77c5c06e
Market quoteclose JPY 497.00 · shares 0.01B diluted
no public URL
2026-05-12 00:02 UTC#705d68bc
Source: analysis-pipeline (hybrid)Generated: 2026-05-12 00:05 UTCJob: 5e9753d6