Loading…
Employees: 8,196
Size Oisix (3182.T) is a Japan Consumer Discretionary company (Internet Retail) with a market value of $368M, the 1233rd largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥1,635 on 6 Nov 2026.
Performance Over six months the shares gained 16.8%, against +3.8% for the median peer and +1.8% for the Japan market (cap-weighted) — 8th highest of 21 in its peer set.
Growth Revenue fell 5.2% over the last twelve months (peer median -3.4%); the operating margin is 3.2% (peer median 1.5%).
Valuation It trades at 12.1× forward earnings against a peer median of 24.7× (2nd cheapest of 15).
Price implies For today's price to make sense, revenue must grow about -7% a year for seven years (Req g). Recent delivered growth is +20%, so the hurdle is -27 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 5.4 points above its cost of capital (5.6% WACC).
Next results Next results expected around 12 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥246B | ¥251B | ¥256B | ¥148B | ¥115B |
| Revenue growth | — | -2% | +73% | +29% | — |
| Gross profit | ¥72.4B | ¥73.9B | ¥75.2B | ¥61.9B | ¥55.4B |
| EBITDA | ¥12.9B | ¥12.9B | ¥12.8B | ¥8.25B | ¥5.60B |
| Net income | ¥5.06B | ¥4.53B | ¥3.64B | ¥4.12B | ¥1.81B |
| Free cash flow | n/a | ¥8.18B | ¥944M | ¥5.56B | ¥4.08B |
| Capital expenditure | n/a | ¥1.88B | ¥3.40B | ¥2.78B | ¥2.08B |
| Total debt | ¥39.3B | ¥42.3B | ¥52.1B | ¥51.7B | ¥22.2B |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 3182.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +1.2% | -0.8% | 9th highest of 21 |
| 6-month return | +16.8% | +3.8% | 8th highest of 21 |
| Distance from 52-week high | -10.1% | -26.7% | 2nd highest of 21 |
| Revenue growth (TTM) | -5.2% | -3.4% | 10th lowest of 21 |
| Operating margin | 3.2% | 1.5% | 9th highest of 21 |
| Forward P/E | 12.1× | 24.7× | 2nd cheapest of 15 |
| Growth the price implies (Req g, 7 yrs) | -6.6% | 8.2% | least demanding of 16 |
| Growth delivered (Del g) | +20.2% | -3.7% | 5th highest of 16 |
| Hurdle (Req g minus delivered) | -26.8 pp | +8.3 pp | 2nd least demanding of 16 |
| ROIC minus cost of capital | +5.4 pp | -3.2 pp | 4th highest of 18 |
| EV / EBITDA | 6.0× | 8.6× | cheapest of 8 |
| Net debt / EBITDA | 1.4× | 2.0× | 6th least indebted of 13 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Oisix 3182.T | Japan | $368M | +17% | -5% | 3% | 12.1× | -6.6% | +20.2% |
| Aramis ARAMI.PA | France | $327M | +22% | -2% | 1% | 185.8× | 4.9% | +23.4% |
| Rumere 301088.SZ | China | $422M | -16% | -25% | 1% | 20.3× | 30.8% | -6.9% |
| MSTC MSTCLTD.NS | India | $439M | +30% | +21% | 58% | n/a | 34.9% | -13.9% |
| Kits Eyecare KITS.TO | Canada | $462M | +64% | +21% | 4% | 85.5× | 28.3% | +21.9% |
| HelloFresh HFG.DE | Germany | $483M | -28% | -13% | 0% | 9.7× | 24.1% | +12.5% |
| Belluna 9997.T | Japan | $629M | +22% | +5% | 8% | n/a | n/a | n/a |
| Groupon GRPN | United States | $630M | -13% | +2% | 2% | 33.7× | 27.5% | -18.9% |
| ASOS ASC.L | United Kingdom | $670M | +88% | -15% | -1% | n/a | 1.2% | -5.5% |
| Yiwu Huading Nylon 601113.SS | China | $670M | -28% | -5% | 1% | 41.2× | n/a | n/a |
| ASKUL 2678.T | Japan | $682M | +2% | -20% | -5% | 29.2× | n/a | n/a |
| AO World AO..L | United Kingdom | $687M | +6% | +11% | 4% | 13.3× | 3.0% | -5.3% |
| Global Top E-Commerce 002640.SZ | China | $757M | -12% | -6% | 1% | n/a | 33.4% | -19.8% |
| Aucnet 3964.T | Japan | $824M | +12% | +12% | 15% | 15.5× | 0.1% | +21.6% |
| Hangzhou Onechance Tech Crop 300792.SZ | China | $839M | -32% | -19% | 9% | 46.2× | 19.9% | -3.7% |
| Petco Health & Wellness WOOF | United States | $848M | +5% | -1% | 3% | 12.5× | 6.6% | +3.9% |
| THG THG.L | United Kingdom | $877M | +30% | +10% | -1% | n/a | n/a | n/a |
| Huakai Yibai Technology 300592.SZ | China | $966M | +27% | -11% | 7% | 15.7× | 3.4% | +132.3% |
| IndiaMART InterMESH INDIAMART.NS | India | $985M | -26% | +12% | 34% | 17.0× | 8.2% | +18.6% |
| NanJi E-Commerce 002127.SZ | China | $1.05B | -1% | -28% | -12% | 29.9× | 6.4% | -9.0% |
| Akso Health Group Sponsored ADR AHG | United States | $1.14B | -34% | -6% | -29% | n/a | n/a | n/a |