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
2769$897.0058

Village Vanguard Co Ltd

Miscellaneous Specialty RetailersVerified

Village Vanguard's capital structure is highly leveraged, with a debt-to-equity ratio of 5.08, indicating significant reliance on debt financing. The company's liquidity position is moderate, with a current ratio of 1.96, but its free cash flow is negative at -4.44 billion JPY, suggesting operational cash generation is insufficient to cover capital expenditures and other obligations. Profitability metrics are weak, with a net loss of 4.25 billion JPY and an operating loss of 4.14 billion JPY. Return on equity is negative at -2.27, and return on assets is also negative at -0.24, both significantly below the industry median for profitability and returns. The company's gross margin is 37.5%, which is in line with the industry median, but its inability to convert gross profit into operating profit highlights operational inefficiencies. The company's revenue is concentrated in Japan, with no disclosed international operations. Its business is segmented into Village Vanguard stores, SPICE, and new media, but the financial snapshot does not provide segment-specific revenue figures. The company's online sales through a subsidiary and its outlet businesses are not quantified in the latest financials. Growth trajectory is negative, with the company reporting a net loss and declining operating income. The outlook for the current fiscal year is not provided, but the negative free cash flow and high debt levels suggest financial pressure. The company's capital expenditures were -163 million JPY, indicating some investment in operations, but not enough to offset the cash outflows. Risk factors include high leverage and negative free cash flow, which could lead to liquidity constraints. The risk assessment indicates a medium liquidity risk and a low dilution risk. The company's net cash position is negative after subtracting total debt, which could necessitate further financing or asset sales to maintain operations. Recent events include the latest financial results showing a significant net loss and operating loss. The company's market price is 897 JPY, with a market cap of 7.03 billion JPY. Analyst estimates align with the reported revenue and EPS, indicating no significant surprises in the latest earnings.

30-day price · 2769-80.00 (-8.4%)
Low$807.00High$955.00Close$872.00As of21 May, 00:00 UTC
Profile
CompanyVillage Vanguard Co Ltd
Ticker2769.T
SectorConsumer Cyclicals
BusinessRetailers
Industry groupRetailers
IndustryMiscellaneous Specialty Retailers
AI analysis

Business. Village Vanguard Co Ltd operates as a retail company in Japan, primarily engaged in the sale of books, DVDs, CDs, food, and apparel, with a focus on creating a unique customer experience through its "playable bookstore" concept and lifestyle shops.

Classification. Village Vanguard is classified under the Consumer Cyclicals economic sector, Retailers business sector, and Miscellaneous Specialty Retailers industry, with a confidence level of 0.92.

Village Vanguard's capital structure is highly leveraged, with a debt-to-equity ratio of 5.08, indicating significant reliance on debt financing. The company's liquidity position is moderate, with a current ratio of 1.96, but its free cash flow is negative at -4.44 billion JPY, suggesting operational cash generation is insufficient to cover capital expenditures and other obligations. Profitability metrics are weak, with a net loss of 4.25 billion JPY and an operating loss of 4.14 billion JPY. Return on equity is negative at -2.27, and return on assets is also negative at -0.24, both significantly below the industry median for profitability and returns. The company's gross margin is 37.5%, which is in line with the industry median, but its inability to convert gross profit into operating profit highlights operational inefficiencies. The company's revenue is concentrated in Japan, with no disclosed international operations. Its business is segmented into Village Vanguard stores, SPICE, and new media, but the financial snapshot does not provide segment-specific revenue figures. The company's online sales through a subsidiary and its outlet businesses are not quantified in the latest financials. Growth trajectory is negative, with the company reporting a net loss and declining operating income. The outlook for the current fiscal year is not provided, but the negative free cash flow and high debt levels suggest financial pressure. The company's capital expenditures were -163 million JPY, indicating some investment in operations, but not enough to offset the cash outflows. Risk factors include high leverage and negative free cash flow, which could lead to liquidity constraints. The risk assessment indicates a medium liquidity risk and a low dilution risk. The company's net cash position is negative after subtracting total debt, which could necessitate further financing or asset sales to maintain operations. Recent events include the latest financial results showing a significant net loss and operating loss. The company's market price is 897 JPY, with a market cap of 7.03 billion JPY. Analyst estimates align with the reported revenue and EPS, indicating no significant surprises in the latest earnings.
Key takeaways
  • Village Vanguard is highly leveraged with a debt-to-equity ratio of 5.08, indicating significant financial risk.
  • The company reported a net loss of 4.25 billion JPY and an operating loss of 4.14 billion JPY, highlighting poor profitability.
  • Free cash flow is negative at -4.44 billion JPY, suggesting operational cash generation is insufficient to cover capital expenditures and other obligations.
  • The company's return on equity and return on assets are both negative, indicating poor capital efficiency.
  • The company's liquidity position is moderate, with a current ratio of 1.96, but its negative free cash flow and high debt levels suggest financial pressure.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$24.96B
Gross profit$9.36B
Operating income-$4.14B
Net income-$4.25B
R&D
SG&A
D&A
SBC
Operating cash flow$495.0M
CapEx-$163.0M
Free cash flow-$4.43B
Total assets$17.40B
Total liabilities$15.53B
Total equity$1.87B
Cash & equivalents$2.09B
Long-term debt$9.52B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$24.96B-$4.14B-$4.25B-$4.43B
FY-1$24.80B-$1.07B-$1.14B-$1.40B
FY-2$25.28B$84.0M$24.0M-$69.0M
FY-3$26.76B$181.0M$116.0M-$2.0M
FY-4$28.29B$24.0M-$23.0M-$96.0M
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$17.40B$1.87B$2.09B
FY-1$22.91B$6.22B$2.31B
FY-2$23.51B$7.50B$3.99B
FY-3$24.72B$7.73B$5.07B
FY-4$24.70B$7.76B$3.85B
PeriodOCFCapExFCFSBC
FY0$495.0M-$163.0M-$4.43B
FY-1-$937.0M-$297.0M-$1.40B
FY-2-$54.0M-$160.0M-$69.0M
FY-3$1.45B-$192.0M-$2.0M
FY-4$2.22B-$160.0M-$96.0M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$6.77B$502.0M$457.0M
FQ-1$5.12B-$25.0M-$66.0M
FQ-2$5.66B$182.0M$198.0M
FQ-3$6.33B-$3.01B-$3.06B
FQ-4$6.83B-$455.0M-$519.0M
FQ-5$5.38B-$580.0M-$591.0M
FQ-6$6.42B-$95.0M-$81.0M
FQ-7$6.72B-$446.0M-$448.0M-$466.0M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$18.13B$2.44B$3.83B
FQ-1$17.72B$1.98B$2.71B
FQ-2$17.49B$2.06B$2.02B
FQ-3$17.40B$1.87B$2.09B
FQ-4$20.36B$4.92B$2.14B
FQ-5$21.15B$5.44B$1.10B
FQ-6$22.89B$6.03B$1.95B
FQ-7$22.91B$6.22B$2.31B
PeriodOCFCapExFCFSBC
FQ0
FQ-1$753.0M-$59.0M
FQ-2
FQ-3$495.0M-$163.0M
FQ-4
FQ-5-$907.0M-$67.0M
FQ-6
FQ-7-$937.0M-$297.0M-$466.0M
Valuation
Market price$897.00
Market cap$7.03B
Enterprise value$14.46B
P/E
Reported non-GAAP P/E
EV/Revenue0.6
EV/Op income
EV/OCF29.2
P/B3.8
P/Tangible book3.8
Tangible book$1.87B
Net cash-$7.43B
Current ratio2.0
Debt/Equity5.1
ROA-24.4%
ROE-2.3%
Cash conversion-12.0%
CapEx/Revenue-0.7%
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
Metric2769Activity
Op margin-16.6%9.5% medp25 6.4% · p75 13.1%bottom quartile
Net margin-17.0%8.2% medp25 5.0% · p75 11.1%bottom quartile
Gross margin37.5%35.0% medp25 33.0% · p75 44.8%above median
R&D / revenue0.4% medp25 0.4% · p75 0.4%
CapEx / revenue-0.7%3.4% medp25 2.9% · p75 4.6%bottom quartile
Debt / equity508.0%25.8% medp25 3.1% · p75 69.4%top quartile
Observations
IR observations
Last actual EPS-556.86 JPY
Last actual revenue24,962,000,000 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 01:24 UTC#cdbcdfae
Market quoteclose JPY 897.00 · shares 0.01B diluted
no public URL
2026-05-12 01:24 UTC#5e7fd964
Source: analysis-pipeline (hybrid)Generated: 2026-05-12 01:27 UTCJob: 00646b9f