EDION Corporation

2730 株式会社エディオン

Retail Trade · Prime · TSE: Disclosed

PRICE: ¥2,518 · MKT CAP: ¥264.0B · P/E: 17.2x · P/B: 1.14x · DIV YIELD: 1.9%

PRICE — 5Y

Characteristics & Business Summary

EDION Corporation, together with its subsidiaries, operates as a home appliance retailer in Japan. It also sells personal computer, printer, multifunction device, various office equipment, projectors, video conferencing systems, office lighting products...

Income Statement Highlights (¥ Million, except EPS/DPS in ¥)

Fiscal Period	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	Forecast
Net Sales	768,113	713,768	720,584	721,085	768,129	793,746	400,000
Operating Profit	26,785	18,796	19,186	16,929	23,394	25,782	14,700
Ordinary Profit	27,811	21,589	19,248	17,339	24,350	26,640	—
Net Profit	16,633	13,109	11,393	9,021	14,118	15,453	9,500
EPS	¥155	¥128	¥116	¥86	¥135	¥147	—
DPS	¥46	¥44	¥44	¥45	¥47	¥23	—

Balance Sheet & Valuation Highlights

Total Assets ¥434B

Net Assets (Equity) ¥235B

Equity Ratio 54.1%

ROE (Return on Equity) 6.6%

Cash & Equivalents ¥9B

Interest-Bearing Debt ¥67B

Capital Expenditure (CapEx) ¥10B

Depreciation & Amort. ¥11B

Major Shareholders

1. Nitori Holdings Co., Ltd. 9.8%
2. Japan Master Trust Bank 8.0%
3. Employee Stock Ownership Plan 7.2%
4. DAIICHI CO.,LTD. 3.3%
5. 久保允誉 2.1%
6. Business Partner Stock Ownership Plan 1.6%
7. Sumitomo Life Insurance Company 1.6%
8. 株式会社広島銀行 1.6%
9. Japan Custody Bank 1.4%
10. Nippon Life Insurance Company 1.2%

Activist Activity

Mitsubishi UFJ Financial Group Inc. 3.32%

2025-04-21 · change

Mitsubishi UFJ Financial Group Inc. 5.03%

2025-03-31 · initial_5pct

Nomura Securities Co.,Ltd. 4.26%

2024-04-19 · change

Nomura Securities Co.,Ltd. 5.1%

2024-02-06 · change

Nomura Securities Co.,Ltd. 5.11%

2023-12-21 · change

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	Forecast
Revenues per share	¥7,171	¥6,978	¥7,319	¥6,862	¥7,327	¥7,572	—
FCF/Share	¥349	¥31	¥68	¥-442	¥204	¥194	—
EPS	¥155	¥128	¥116	¥86	¥135	¥147	—
DPS	¥46	¥44	¥44	¥45	¥47	¥23	—
Capital Spending per share	¥52	¥73	¥55	¥632	¥89	¥100	—
Book Value per share	¥1,864	¥2,004	¥2,102	¥2,081	¥2,145	¥2,243	—
Common Shares Outstanding	107M	102M	98M	105M	105M	—	—

Financial Aggregates & Margins

Financial Aggregate	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	Forecast
Revenues (Net Sales)	¥768B	¥714B	¥721B	¥721B	¥768B	¥794B	¥400B
Operating Margin (%)	3.5%	2.6%	2.7%	2.3%	3.0%	3.2%	3.7%
Net Profit (owners)	¥17B	¥13B	¥11B	¥9B	¥14B	¥15B	¥10B
Net Profit Margin (%)	2.2%	1.8%	1.6%	1.3%	1.8%	1.9%	2.4%
Working Capital	¥0B	¥12B	¥18B	¥-27B	¥-21B	¥-9B	—
Total Debt (Interest-bearing)	¥40B	¥37B	¥27B	¥80B	¥75B	¥67B	—
Net Worth (Common Equity)	¥200B	¥205B	¥207B	¥219B	¥225B	¥235B	—
Return on Total Assets (ROA)	4.3%	3.5%	3.1%	2.1%	3.2%	3.6%	—
Return on Common Equity (ROE)	8.3%	6.4%	5.5%	4.1%	6.3%	6.6%	—

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.