WATCH Komeri Co.,Ltd. (8218.T)

Consumer Cyclical · Home Improvement Retail · JPX · Japan

Research: Yahoo Finance ↗ JPX ↗ Nikkei ↗ Yahoo Japan ↗ Simply Wall St ↗

Final Score ?

-59.1%

Margin of Safety ?

Quality Score ?

¥3,860

Current Price ?

¥181.3B

Market Cap ?

Key Metrics

Pe Ratio ?

12.47

Forward Pe ?

11.75

Pb Ratio ?

0.69

Ev Ebitda ?

5.39

Roe ?

5.8%

Gross Margin ?

31.9%

Operating Margin ?

9.8%

Net Margin ?

4.0%

Dividend Yield ?

150.0%

Debt To Equity ?

12.82

Current Ratio ?

1.93

Beta ?

0.02

📈 Trend Charts

Revenue Trend

EPS Trend

Net Income Trend

Free Cash Flow Trend

Intrinsic Value Estimates

Low ?

¥1,941

Base ?

¥2,426

High ?

¥2,911

Pipeline Stage Details

Stage A — Hard Filters ✅

Pe Ratio

12.47

Eps Positive Years

4.00

Eps Lookback

4.00

Fcf Positive Years

4.00

Fcf Lookback

4.00

Debt To Equity

0.13

Current Ratio

1.93

Dilution Cagr

-0.01

Stage B — Quality Score: 46/100

Stage C — Cyclicality: LOW

Normalized EPS

¥326.91

Stage F — Final Score Breakdown

Component	Weighted Score
Valuation	3.0
Earnings Quality	11.4
Balance Sheet	16.0
Stability	12.0
Moat Proxies	5.2

Top Drivers

Reasonable P/E of 12.5x — below long-run market average (~15-17x), suggesting the stock is not overpriced.
Conservative leverage: D/E ratio of 0.13x is well within Graham's maximum of 1.0x, reducing insolvency risk.
Low cyclicality: earnings are relatively stable and predictable, making intrinsic value estimates more reliable.

Top Risks

No significant risks identified in this analysis.

Financial History ?

Year	Revenue ?	Gross Profit ?	Operating Income ?	Net Income ?	EPS ?
2022	N/A	N/A	N/A	N/A	¥360.22
2023	¥379.4B	¥132.1B	¥26.1B	¥17.1B	¥351.62
2024	¥370.8B	¥127.2B	¥22.1B	¥13.7B	¥286.06
2025	¥379.2B	¥130.2B	¥22.4B	¥13.7B	¥N/A
2026	¥385.4B	¥133.1B	¥23.1B	¥14.6B	¥309.72

Cash Flow History ?

Year	Operating CF ?	CapEx ?	Free Cash Flow ?
2022	N/A	N/A	N/A
2023	¥19.9B	¥-11.3B	¥8.6B
2024	¥21.4B	¥-15.3B	¥6.0B
2025	¥23.1B	¥-17.6B	¥5.5B
2026	¥23.8B	¥-17.8B	¥6.1B