Loading…
Employees: 4,674
Size Heiwado (8276.T) is a Japan Consumer Staples company (Food Retail) with a market value of $749M, the 871st largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥2,597 on 6 Nov 2026.
Performance Over six months the shares fell 2.5%, against -7.7% for the median peer and +1.8% for the Japan market (cap-weighted) — 6th highest of 21 in its peer set.
Growth Revenue grew 2.5% over the last twelve months (peer median +0.4%); the operating margin is 2.6% (peer median 3.0%).
Valuation It trades at 13.3× forward earnings against a peer median of 14.7× (5th cheapest of 11).
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 -5 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 0.8 points below its cost of capital (5.0% WACC).
Next results Next results expected around 17 Dec 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥463B | ¥456B | ¥445B | ¥425B | ¥416B |
| Revenue growth | — | +2% | +5% | +2% | — |
| Gross profit | ¥154B | ¥152B | ¥148B | ¥142B | ¥139B |
| EBITDA | ¥26.4B | ¥27.2B | ¥26.6B | ¥25.7B | ¥22.7B |
| Net income | ¥8.09B | ¥9.41B | ¥10.7B | ¥6.79B | ¥7.52B |
| Free cash flow | n/a | ¥429M | ¥6.80B | ¥3.44B | ¥1.01B |
| Capital expenditure | n/a | ¥17.5B | ¥16.2B | ¥19.5B | ¥14.8B |
| Total debt | ¥20.6B | ¥21.2B | ¥20.3B | ¥28.2B | ¥27.5B |
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 | 8276.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +2.8% | +0.8% | 9th highest of 21 |
| 6-month return | -2.5% | -7.7% | 6th highest of 21 |
| Distance from 52-week high | -20.1% | -25.4% | 7th highest of 21 |
| Revenue growth (TTM) | +2.5% | +0.4% | 9th highest of 21 |
| Operating margin | 2.6% | 3.0% | 9th lowest of 21 |
| Forward P/E | 13.3× | 14.7× | 5th cheapest of 11 |
| Growth the price implies (Req g, 7 yrs) | -3.8% | 1.5% | 7th least demanding of 17 |
| Growth delivered (Del g) | +0.7% | +3.2% | 4th lowest of 17 |
| Hurdle (Req g minus delivered) | -4.6 pp | -2.8 pp | 9th least demanding of 17 |
| ROIC minus cost of capital | -0.8 pp | +1.3 pp | 6th lowest of 21 |
| EV / EBITDA | 4.4× | 6.3× | 2nd cheapest of 8 |
| Net debt / EBITDA | -0.1× | 1.0× | 5th least indebted of 13 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Heiwado 8276.T | Japan | $749M | -2% | +2% | 3% | 13.3× | -3.8% | +0.7% |
| Aeon Hokkaido 7512.T | Japan | $719M | -4% | +3% | 2% | n/a | n/a | n/a |
| Sanjiang Shopping Club 601116.SS | China | $833M | -26% | -7% | 3% | n/a | n/a | n/a |
| Natural Grocers by Vitamin Cottage NGVC | United States | $659M | +8% | +2% | 5% | 12.9× | 10.6% | +5.1% |
| WH Smith SMWH.L | United Kingdom | $851M | -10% | -31% | 8% | 11.0× | 9.1% | +8.8% |
| BELC 9974.T | Japan | $852M | -8% | +5% | 4% | 10.7× | n/a | n/a |
| Axial Retailing 8255.T | Japan | $865M | +30% | +3% | 4% | 15.1× | -10.9% | +2.9% |
| Jiajiayue 603708.SS | China | $874M | -12% | 0% | 2% | 25.6× | -12.7% | +1.5% |
| Maxvalu Tokai 8198.T | Japan | $621M | -10% | +1% | 3% | n/a | -20.0% | +1.6% |
| Jiangxi Guoguang Commercial Chains 605188.SS | China | $908M | -26% | +3% | 1% | n/a | 27.5% | +4.6% |
| Bestore 603719.SS | China | $587M | -11% | 0% | 0% | 140.6× | 6.3% | -7.0% |
| United Super Markets 3222.T | Japan | $999M | -7% | +11% | 0% | n/a | 31.5% | +5.6% |
| Chengdu Hongqi Chain 002697.SZ | China | $1.01B | -5% | -1% | 5% | 14.3× | -17.5% | +1.1% |
| Toly Bread 603866.SS | China | $1.01B | -15% | -2% | 8% | 24.1× | 0.5% | -1.8% |
| Village Super Market VLGEA | United States | $551M | -8% | +4% | 3% | n/a | -2.5% | +3.5% |
| Yinchuan Xinhua Commercial 600785.SS | China | $540M | -8% | -2% | 4% | 21.8× | 2.7% | +0.9% |
| Liqun Commercial 601366.SS | China | $528M | -9% | -25% | -4% | n/a | 2.9% | -4.2% |
| Zhongbai 000759.SZ | China | $521M | 0% | -22% | -11% | n/a | n/a | n/a |
| Fuji 8278.T | Japan | $1.11B | -1% | -1% | 1% | n/a | 2.6% | +20.9% |
| Halows 2742.T | Japan | $500M | -7% | +6% | 5% | n/a | -12.8% | +8.2% |
| JM Holdings Co., Ltd. 3539.T | Japan | $493M | +12% | +7% | 5% | 10.2× | -12.4% | +8.9% |