Loading…
Supermarket holding company operating grocery chains in the Tokai/Chubu region of Japan.
Supermarket holding company operating grocery chains in the Tokai/Chubu region of Japan.
Moat: narrow (scale, distribution). Regional store network scale in the Tokai/Chubu grocery market.
Headquarters: Toyokawa, Japan · Employees: 11,227
Size Valor (9956.T) is a Japan Consumer Staples company (Food Retail) with a market value of $1.25B, the 639th largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥3,405 on 6 Nov 2026.
Performance Over six months the shares fell 5.5%, against -5.0% for the median peer and +1.8% for the Japan market (cap-weighted) — 10th lowest of 21 in its peer set.
Growth Revenue grew 8.9% over the last twelve months (peer median +2.6%); the operating margin is 3.0% (peer median 3.7%).
Valuation It trades at 8.8× forward earnings against a peer median of 15.5× (cheapest of 17).
Price implies For today's price to make sense, revenue must grow about -3% a year for seven years (Req g). Recent delivered growth is +5%, so the hurdle is -8 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 0.8 points above its cost of capital (5.0% WACC).
Next results Next results expected around 11 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥946B | ¥924B | ¥854B | ¥808B | ¥760B |
| Revenue growth | — | +8% | +6% | +6% | — |
| Gross profit | ¥273B | ¥249B | ¥227B | ¥214B | ¥201B |
| EBITDA | ¥55.8B | ¥54.7B | ¥47.0B | ¥45.3B | ¥41.5B |
| Net income | ¥19.0B | ¥16.5B | ¥13.7B | ¥11.9B | ¥7.60B |
| Free cash flow | n/a | ¥10.7B | ¥5.10B | ¥15.0B | ¥13.1B |
| Capital expenditure | n/a | ¥40.6B | ¥34.0B | ¥25.2B | ¥25.5B |
| Total debt | ¥138B | ¥148B | ¥129B | ¥123B | ¥119B |
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.
| Company | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g |
|---|---|---|---|---|---|---|
| Valor 9956.T | $1.25B | -6% | +9% | 3% | 8.8× | -2.7% |
| Arcs 9948.T | $1.27B | +5% | +2% | 3% | 15.9× | -10.6% |
| United Super Markets 3222.T | $999M | -7% | +11% | 0% | n/a | 31.5% |
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 | 9956.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +4.3% | +2.7% | 10th highest of 21 |
| 6-month return | -5.5% | -5.0% | 10th lowest of 21 |
| Distance from 52-week high | -14.8% | -18.3% | 10th highest of 21 |
| Revenue growth (TTM) | +8.9% | +2.6% | 3rd highest of 20 |
| Operating margin | 3.0% | 3.7% | 9th lowest of 20 |
| Forward P/E | 8.8× | 15.5× | cheapest of 17 |
| Growth the price implies (Req g, 7 yrs) | -2.7% | -4.5% | 10th least demanding of 19 |
| Growth delivered (Del g) | +4.8% | +3.0% | 7th highest of 19 |
| Hurdle (Req g minus delivered) | -7.5 pp | -8.6 pp | 9th most demanding of 19 |
| ROIC minus cost of capital | +0.8 pp | +2.6 pp | 8th lowest of 21 |
| EV / EBITDA | 5.8× | 6.3× | 3rd cheapest of 8 |
| Net debt / EBITDA | 1.9× | 0.8× | 4th most indebted of 13 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Valor 9956.T | Japan | $1.25B | -6% | +9% | 3% | 8.8× | -2.7% | +4.8% |
| Chongqing Chongbai Technology 600729.SS | China | $1.26B | -9% | -11% | 4% | 11.3× | -10.4% | -6.9% |
| Arcs 9948.T | Japan | $1.27B | +5% | +2% | 3% | 15.9× | -10.6% | +2.4% |
| Taiwan FamilyMart 5903.TWO | Taiwan | $1.23B | -4% | +7% | 2% | 23.4× | -2.4% | +5.2% |
| Aryzta ARYN.SW | Switzerland | $1.28B | -26% | -3% | 7% | 13.0× | -6.6% | +3.0% |
| San-a 2659.T | Japan | $1.22B | -2% | +6% | 7% | 16.4× | -12.3% | +3.9% |
| Grocery Outlet GO | United States | $1.29B | +59% | +5% | 4% | 21.6× | 4.4% | +8.4% |
| Better Life Commercial Chain Share 002251.SZ | China | $1.34B | -19% | +11% | 5% | 42.1× | 10.8% | -23.1% |
| Fuji 8278.T | Japan | $1.11B | -1% | -1% | 1% | n/a | 2.6% | +20.9% |
| Life 8194.T | Japan | $1.43B | +1% | +3% | 3% | 12.1× | -11.0% | +3.0% |
| Ingles Markets IMKTA | United States | $1.53B | -5% | +1% | 3% | n/a | -1.4% | +3.0% |
| Toly Bread 603866.SS | China | $1.01B | -15% | -2% | 8% | 24.1× | 0.5% | -1.8% |
| Yesway YSWY | United States | $1.56B | -4% | n/a | n/a | 21.2× | n/a | n/a |
| Chengdu Hongqi Chain 002697.SZ | China | $1.01B | -5% | -1% | 5% | 14.3× | -17.5% | +1.1% |
| United Super Markets 3222.T | Japan | $999M | -7% | +11% | 0% | n/a | 31.5% | +5.6% |
| Jiangxi Guoguang Commercial Chains 605188.SS | China | $908M | -26% | +3% | 1% | n/a | 27.5% | +4.6% |
| Jiajiayue 603708.SS | China | $874M | -12% | 0% | 2% | 25.6× | -12.7% | +1.5% |
| Axial Retailing 8255.T | Japan | $865M | +30% | +3% | 4% | 15.1× | -10.9% | +2.9% |
| BGF Retail 282330.KS | South Korea | $1.82B | +9% | +5% | 3% | 10.8× | -18.3% | +7.9% |
| BELC 9974.T | Japan | $852M | -8% | +5% | 4% | 10.7× | n/a | n/a |
| WH Smith SMWH.L | United Kingdom | $851M | -10% | -31% | 8% | 11.0× | 9.1% | +8.8% |