Loading…
Employees: 4,362
Size Joshin (8173.T) is a Japan Consumer Discretionary company (Electronics/Appliance Stores) with a market value of $674M, the 921st largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥4,115 on 6 Nov 2026.
Performance Over six months the shares gained 41.7%, against -0.7% for the median peer and +1.8% for the Japan market (cap-weighted) — 4th highest of 17 in its peer set.
Growth Revenue grew 8.9% over the last twelve months (peer median +10.9%); the operating margin is 1.8% (peer median 3.5%).
Valuation It trades at 31.8× forward earnings against a peer median of 16.8× (3rd most expensive of 13).
Price implies For today's price to make sense, revenue must grow about -4% a year for seven years (Req g). Recent delivered growth is -1%, so the hurdle is -3 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 0.6 points below its cost of capital (5.0% WACC).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥450B | ¥437B | ¥403B | ¥404B | ¥408B |
| Revenue growth | — | +8% | 0% | -1% | — |
| Gross profit | ¥111B | ¥108B | ¥102B | ¥105B | ¥104B |
| EBITDA | ¥13.8B | ¥11.2B | ¥9.51B | ¥14.1B | ¥13.9B |
| Net income | ¥5.13B | ¥3.28B | ¥3.41B | ¥4.89B | ¥4.97B |
| Free cash flow | ¥21.4B | ¥8.64B | ¥10.1B | -¥4.27B | -¥2.17B |
| Capital expenditure | ¥4.21B | ¥4.44B | ¥6.31B | ¥6.55B | ¥9.29B |
| Total debt | ¥33.6B | ¥40.0B | ¥47.7B | ¥54.1B | ¥47.3B |
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 | 8173.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -3.2% | -5.4% | 9th highest of 19 |
| 6-month return | +41.7% | -0.7% | 4th highest of 17 |
| Distance from 52-week high | -11.3% | -24.3% | 5th highest of 19 |
| Revenue growth (TTM) | +8.9% | +10.9% | 8th lowest of 18 |
| Operating margin | 1.8% | 3.5% | 5th lowest of 19 |
| Forward P/E | 31.8× | 16.8× | 3rd most expensive of 13 |
| Growth the price implies (Req g, 7 yrs) | -3.7% | -3.0% | 7th least demanding of 14 |
| Growth delivered (Del g) | -0.6% | +5.1% | 5th lowest of 14 |
| Hurdle (Req g minus delivered) | -3.1 pp | -7.2 pp | 6th most demanding of 14 |
| ROIC minus cost of capital | -0.6 pp | +5.0 pp | 5th lowest of 17 |
| Net debt / EBITDA | 1.4× | 1.4× | 8th least indebted of 15 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Joshin 8173.T | Japan | $674M | +42% | +9% | 2% | 31.8× | -3.7% | -0.6% |
| Kojima 7513.T | Japan | $675M | +15% | +5% | 3% | n/a | -9.8% | 0.0% |
| mobilezone MOZN.SW | Switzerland | $659M | -12% | -37% | 6% | 15.1× | 1.4% | -6.1% |
| Aditya Vision AVL.NS | India | $714M | -6% | +28% | 7% | 40.4× | 33.5% | +29.0% |
| Electronics Mart India EMIL.NS | India | $588M | +19% | +17% | 5% | 24.0× | 12.0% | +17.5% |
| Jiangsu Yinhe Electronics 002519.SZ | China | $852M | -38% | +1,594% | -9% | 16.2× | 56.2% | -18.2% |
| SS Retail SSRETAIL.NS | India | $501M | n/a | +47% | 4% | n/a | n/a | n/a |
| China Qidian Guofeng 1280.HK | Hong Kong | $930M | +113% | -6% | -30% | n/a | n/a | n/a |
| ATRenew Inc. Sponsored ADR RERE | United States | $944M | -7% | +35% | 3% | 8.5× | n/a | n/a |
| GEO 2681.T | Japan | $467M | 0% | +16% | 3% | 9.9× | -7.5% | +7.9% |
| Fnac Darty FNAC.PA | France | $1.16B | -1% | +10% | 2% | 17.4× | -0.6% | +6.6% |
| QVC QVCG | United States | $377M | n/a | -8% | 2% | n/a | n/a | n/a |
| Suning.com 002024.SZ | China | $1.48B | -19% | -34% | -10% | 106.3× | -3.0% | -28.0% |
| K's 8282.T | Japan | $1.64B | -4% | +5% | 4% | 10.0× | -11.0% | -0.8% |
| Edion 2730.T | Japan | $1.64B | +17% | +4% | 4% | 15.1× | -8.4% | +0.7% |
| Puuilo PUUILO.HE | Finland | $1.76B | +46% | +15% | 18% | 22.5× | -5.2% | +13.1% |
| Dicker Data DDR.AX | Australia | $1.78B | +54% | +12% | 6% | 22.4× | 9.9% | +5.1% |
| Polibeli PLBL | United States | $1.96B | -28% | n/a | -29% | n/a | n/a | n/a |
| Nojima 7419.T | Japan | $2.46B | +8% | +11% | 6% | n/a | -14.2% | +13.4% |