Loading…
Employees: 4,260
Size IDOM (7599.T) is a Japan Consumer Discretionary company (Specialty Stores) with a market value of $601M, the 977th largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥943 on 6 Nov 2026.
Performance Over six months the shares fell 28.4%, against -8.0% for the median peer and +1.8% for the Japan market (cap-weighted) — 3rd lowest of 21 in its peer set.
Growth Revenue grew 16.9% over the last twelve months (peer median +4.6%); the operating margin is 3.4% (peer median 4.7%).
Valuation It trades at 8.5× forward earnings against a peer median of 11.4× (6th cheapest of 14).
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 +8%, so the hurdle is -15 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 3.0 points above its cost of capital (5.0% WACC).
Next results Next results expected around 8 Jan 2027 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥608B | ¥563B | ¥497B | ¥420B | ¥417B |
| Revenue growth | — | +13% | +18% | +1% | — |
| Gross profit | ¥103B | ¥93.5B | ¥86.2B | ¥70.8B | ¥72.0B |
| EBITDA | ¥25.7B | ¥24.4B | ¥23.1B | ¥19.0B | ¥21.4B |
| Net income | ¥12.0B | ¥11.9B | ¥13.4B | ¥11.4B | ¥14.2B |
| Free cash flow | n/a | ¥992M | -¥27.9B | ¥2.14B | -¥3.17B |
| Capital expenditure | n/a | ¥11.2B | ¥8.61B | ¥8.21B | ¥5.84B |
| Total debt | ¥116B | ¥105B | ¥79.3B | ¥63.0B | ¥67.1B |
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 | 7599.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -19.1% | +0.9% | lowest of 21 |
| 6-month return | -28.4% | -8.0% | 3rd lowest of 21 |
| Distance from 52-week high | -39.8% | -28.6% | 6th lowest of 21 |
| Revenue growth (TTM) | +16.9% | +4.6% | 6th highest of 21 |
| Operating margin | 3.4% | 4.7% | 10th lowest of 21 |
| Forward P/E | 8.5× | 11.4× | 6th cheapest of 14 |
| Growth the price implies (Req g, 7 yrs) | -6.7% | 4.0% | 5th least demanding of 15 |
| Growth delivered (Del g) | +8.1% | +6.6% | 7th highest of 15 |
| Hurdle (Req g minus delivered) | -14.9 pp | -1.2 pp | 5th least demanding of 15 |
| ROIC minus cost of capital | +3.0 pp | -0.3 pp | 6th highest of 21 |
| Net debt / EBITDA | 3.2× | 2.3× | 5th most indebted of 13 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| IDOM 7599.T | Japan | $601M | -28% | +17% | 3% | 8.5× | -6.7% | +8.1% |
| ZJAMP 002758.SZ | China | $585M | -18% | +23% | 2% | n/a | n/a | n/a |
| EVgo EVGO | United States | $576M | -7% | +31% | -27% | n/a | n/a | n/a |
| ValueMax T6I.SI | Singapore | $631M | -21% | +32% | 20% | 6.7× | n/a | n/a |
| ME Group International MEGP.L | United Kingdom | $568M | -17% | +1% | 25% | 8.3× | -11.6% | +11.1% |
| V-Mart Retail VMART.NS | India | $636M | +14% | +18% | 6% | 38.9× | 36.5% | +28.6% |
| Qingdao Citymedia 600229.SS | China | $636M | +2% | -12% | -22% | n/a | n/a | n/a |
| Kid KID.OL | Norway | $640M | +23% | +5% | 11% | 17.7× | 5.0% | +5.7% |
| Musti MUSTI.HE | Finland | $558M | -9% | -8% | 1% | 11.4× | 40.3% | +12.3% |
| Wuxi Commercial Mansion Grand Orient 600327.SS | China | $652M | +24% | -28% | 1% | 12.9× | 13.2% | -16.3% |
| Betterware de Mexico, S.A.P.I. de C.V BWMX | United States | $655M | -1% | +28% | 17% | 6.3× | -9.2% | +17.0% |
| Zhongsheng Hldg 0881.HK | Hong Kong | $656M | -70% | -5% | 0% | 7.6× | 48.7% | +1.4% |
| Matas A/S MATAS.CO | Denmark | $542M | -19% | +4% | 6% | 8.6× | -1.0% | +16.1% |
| Sa Sa International 0178.HK | Hong Kong | $536M | +47% | +11% | 5% | 12.7× | 3.1% | +7.6% |
| Pan German Universal Motors 2247.TW | Taiwan | $532M | +2% | -22% | 3% | 8.4× | -8.1% | +5.4% |
| Sunny Loan Top 600830.SS | China | $531M | -21% | +11% | 35% | n/a | n/a | n/a |
| Hubei Three Gorges Tourism 002627.SZ | China | $684M | -14% | +8% | 13% | 28.3× | n/a | n/a |
| Fujian Zhangzhou Development 000753.SZ | China | $686M | -31% | -21% | -3% | n/a | 38.9% | -2.4% |
| Vats Liquor Chain Store Management Joint Stock 300755.SZ | China | $689M | -19% | -22% | 0% | n/a | 19.4% | +3.6% |
| Cortina C41.SI | Singapore | $519M | +6% | +9% | 10% | n/a | -16.5% | +17.5% |
| Wickes WIX.L | United Kingdom | $717M | +36% | +4% | 4% | 13.3× | 2.2% | +4.0% |