Komehyo Holdings Co.,Ltd. engages in the purchase and sale of used and new products through stores in Japan. The company offers jewelry, metals, clocks, bags, cloths, cameras, musical instruments. It is involved in the brand fashion business, tire and wheel business, and real estate leasing business. Komehyo Holdings Co.,Ltd. was founded in 1947 and is headquartered in Nagoya, Japan.
Read more
Financials
Ownership
Material Events
Income Statement
Balance Sheet
Cash Flow
Ratios & Growth
Metric
FY 2025
TDnet
FY 2024
EDINET โ
FY 2023
EDINET โ
FY 2022
EDINET โ
FY 2021
EDINET โ
FY 2020
EDINET โ
Net Sales
ยฅ201.6B
ยฅ159.0B
ยฅ119.5B
ยฅ86.1B
ยฅ71.1B
ยฅ50.7B
Cost of Sales
โ
ยฅ123.7B
ยฅ89.9B
ยฅ63.6B
ยฅ52.7B
ยฅ36.9B
Gross Profit
โ
ยฅ35.2B
ยฅ29.6B
ยฅ22.5B
ยฅ18.4B
ยฅ13.8B
SG&A
โ
ยฅ29.1B
ยฅ22.1B
ยฅ17.4B
ยฅ14.7B
ยฅ13.2B
Operating Income
โ
ยฅ6.2B
ยฅ7.5B
ยฅ5.2B
ยฅ3.7B
ยฅ591M
Non-Operating Income
โ
ยฅ236M
ยฅ139M
ยฅ603M
ยฅ120M
ยฅ42M
Dividend Income
โ
ยฅ21M
ยฅ13M
ยฅ12M
ยฅ15M
ยฅ4M
Interest Income
โ
ยฅ18M
ยฅ28M
ยฅ2M
ยฅ1M
ยฅ1M
Non-Operating Expenses
โ
ยฅ367M
ยฅ113M
ยฅ366M
ยฅ63M
ยฅ201M
Interest Expense
โ
ยฅ278M
ยฅ83M
ยฅ61M
ยฅ52M
ยฅ56M
Ordinary Income
ยฅ201.6B
ยฅ6.0B
ยฅ7.5B
ยฅ5.4B
ยฅ3.8B
ยฅ431M
Pre-tax Income
โ
ยฅ6.5B
ยฅ7.2B
ยฅ5.3B
ยฅ3.3B
ยฅ-453M
Income Taxes
โ
ยฅ1.7B
ยฅ2.2B
ยฅ1.6B
ยฅ1.1B
ยฅ152M
Current Tax
โ
ยฅ1.9B
ยฅ2.3B
ยฅ1.7B
ยฅ1.3B
ยฅ500M
Deferred Tax
โ
ยฅ-206M
ยฅ-192M
ยฅ-91M
ยฅ-215M
ยฅ-347M
Net Income (owners)
ยฅ1M
ยฅ4.8B
ยฅ5.0B
ยฅ3.7B
ยฅ2.3B
ยฅ-596M
Minority Interest
โ
ยฅ16M
ยฅ22M
ยฅ23M
ยฅ13M
ยฅ-10M
Comprehensive Income
โ
ยฅ5.4B
ยฅ5.4B
ยฅ4.2B
ยฅ2.4B
ยฅ-555M
EBITDA
โ
ยฅ8.7B
ยฅ9.2B
ยฅ6.5B
ยฅ4.7B
ยฅ1.7B
Goodwill Amort. (J-GAAP)
โ
ยฅ134M
ยฅ79M
ยฅ68M
ยฅ79M
ยฅ127M
EPS
โ
ยฅ435.94
ยฅ458.65
ยฅ338.30
ยฅ206.19
ยฅ-54.36
Shares Outstanding
โ
11.0M
11.0M
11.0M
11.0M
11.0M
Shares Issued (total)
โ
11.3M
11.3M
11.3M
11.3M
11.3M
Treasury Shares
โ
0.3M
0.3M
0.3M
0.3M
0.3M
Metric
FY 2025
TDnet
FY 2024
EDINET โ
FY 2023
EDINET โ
FY 2022
EDINET โ
FY 2021
EDINET โ
FY 2020
EDINET โ
Total Assets
โ
ยฅ88.6B
ยฅ64.0B
ยฅ46.8B
ยฅ39.7B
ยฅ37.4B
Current Assets
โ
ยฅ68.5B
ยฅ49.9B
ยฅ35.3B
ยฅ29.5B
ยฅ27.3B
Cash & Deposits
โ
ยฅ15.5B
ยฅ15.2B
ยฅ10.4B
ยฅ9.1B
ยฅ10.5B
Trade Receivables
โ
ยฅ4.8B
ยฅ3.9B
ยฅ2.3B
ยฅ1.7B
ยฅ1.7B
Inventories
โ
ยฅ39.9B
ยฅ24.3B
ยฅ18.7B
ยฅ15.3B
ยฅ12.6B
Non-Current Assets
โ
ยฅ20.2B
ยฅ14.1B
ยฅ11.4B
ยฅ10.2B
ยฅ10.1B
PP&E
โ
ยฅ9.2B
ยฅ7.5B
ยฅ6.2B
ยฅ5.8B
ยฅ6.1B
Goodwill
โ
ยฅ2.0B
ยฅ450M
ยฅ529M
ยฅ445M
ยฅ620M
Intangible Assets
โ
ยฅ5.5B
ยฅ2.9B
ยฅ2.2B
ยฅ1.9B
ยฅ1.7B
Deferred Tax Assets
โ
ยฅ1.6B
ยฅ1.3B
ยฅ1.1B
ยฅ1.0B
ยฅ840M
Total Liabilities
โ
ยฅ55.4B
ยฅ35.3B
ยฅ22.5B
ยฅ19.0B
ยฅ19.0B
Current Liabilities
โ
ยฅ43.0B
ยฅ28.4B
ยฅ18.0B
ยฅ14.2B
ยฅ13.3B
ST Debt
โ
ยฅ36.3B
ยฅ21.9B
ยฅ12.9B
ยฅ9.4B
ยฅ9.7B
Taxes Payable
โ
ยฅ544M
ยฅ1.4B
ยฅ985M
ยฅ1.0B
ยฅ421M
Non-Current Liabilities
โ
ยฅ12.4B
ยฅ6.8B
ยฅ4.5B
ยฅ4.7B
ยฅ5.6B
Total LT Borrowings
โ
ยฅ9.2B
ยฅ4.9B
ยฅ3.3B
ยฅ3.6B
ยฅ4.7B
Pension Obligations
โ
ยฅ282M
ยฅ126M
ยฅ117M
ยฅ102M
ยฅ89M
Total Equity
โ
ยฅ33.2B
ยฅ28.8B
ยฅ24.2B
ยฅ20.7B
ยฅ18.4B
Capital Stock
โ
ยฅ1.8B
ยฅ1.8B
ยฅ1.8B
ยฅ1.8B
ยฅ1.8B
Capital Surplus
โ
ยฅ1.9B
ยฅ1.9B
ยฅ1.9B
ยฅ1.9B
ยฅ1.9B
Retained Earnings
โ
ยฅ27.7B
ยฅ24.0B
ยฅ19.9B
ยฅ16.6B
ยฅ14.6B
Treasury Stock
โ
ยฅ-81M
ยฅ-81M
ยฅ-80M
ยฅ-80M
ยฅ-80M
AOCI
โ
ยฅ1.4B
ยฅ759M
ยฅ445M
ยฅ164M
ยฅ15M
Equity (owners)
โ
ยฅ31.4B
ยฅ27.6B
ยฅ23.5B
ยฅ20.3B
ยฅ18.2B
Minority Interests
โ
ยฅ425M
ยฅ365M
ยฅ314M
ยฅ263M
ยฅ197M
Total Interest-Bearing Debt โ
โ
ยฅ45.5B
ยฅ26.8B
ยฅ16.1B
ยฅ13.0B
ยฅ14.5B
Net Cash โ
โ
ยฅ-30.0B
ยฅ-11.6B
ยฅ-5.8B
ยฅ-3.9B
ยฅ-3.9B
NCAV โ
โ
ยฅ13.0B
ยฅ14.7B
ยฅ12.8B
ยฅ10.5B
ยฅ8.3B
NCAV/Share
โ
ยฅ1,189
ยฅ1,338
ยฅ1,170
ยฅ957
ยฅ760
BV/Share
โ
ยฅ2,864
ยฅ2,523
ยฅ2,144
ยฅ1,850
ยฅ1,664
Metric
FY 2025
TDnet
FY 2024
EDINET โ
FY 2023
EDINET โ
FY 2022
EDINET โ
FY 2021
EDINET โ
FY 2020
EDINET โ
Operating CF
โ
ยฅ-5.2B
ยฅ-548M
ยฅ1.5B
ยฅ1.1B
ยฅ4.4B
Interest Paid
โ
ยฅ-276M
ยฅ-82M
ยฅ-61M
ยฅ-52M
ยฅ-56M
Interest Received
โ
ยฅ38M
ยฅ41M
ยฅ13M
ยฅ15M
ยฅ3M
D&A
โ
ยฅ2.4B
ยฅ1.7B
ยฅ1.2B
ยฅ941M
ยฅ945M
Goodwill Amort.
โ
ยฅ134M
ยฅ79M
ยฅ68M
ยฅ79M
ยฅ127M
Investing CF
โ
ยฅ-6.7B
ยฅ-3.2B
ยฅ-2.0B
ยฅ-529M
ยฅ-1.2B
CapEx
โ
ยฅ0M
ยฅ0M
ยฅ0M
ยฅ0M
ยฅ0M
Purchase Investments
โ
ยฅ-295M
โ
โ
โ
โ
Financing CF
โ
ยฅ11.9B
ยฅ9.4B
ยฅ1.8B
ยฅ-1.9B
ยฅ1.4B
Dividends Paid
โ
ยฅ-1.1B
ยฅ-866M
ยฅ-493M
ยฅ-219M
ยฅ-175M
Share Buybacks
โ
ยฅ-1M
ยฅ-0M
โ
ยฅ-0M
โ
LT Debt Repaid
โ
ยฅ-3.0B
ยฅ-367M
ยฅ-1.3B
ยฅ-884M
ยฅ-1.0B
Free Cash Flow
โ
ยฅ-5.2B
ยฅ-548M
ยฅ1.5B
ยฅ1.1B
ยฅ4.4B
Net Change in Cash
โ
ยฅ114M
ยฅ5.8B
ยฅ1.5B
ยฅ-1.2B
ยฅ4.6B
Metric
FY 2025
TDnet
FY 2024
EDINET โ
FY 2023
EDINET โ
FY 2022
EDINET โ
FY 2021
EDINET โ
FY 2020
EDINET โ
Return on Equity (ROE) โ
โ
15.4%
19.0%
16.5%
11.5%
-3.2%
Return on Assets (ROA) โ
โ
6.3%
9.1%
8.6%
5.9%
-1.6%
Gross Margin โ
โ
22.2%
24.8%
26.2%
25.9%
27.3%
Operating Margin โ
โ
3.9%
6.2%
6.0%
5.2%
1.2%
Net Margin โ
0.0%
3.0%
4.2%
4.3%
3.2%
-1.2%
Current Ratio โ
โ
1.59x
1.76x
1.96x
2.07x
2.05x
Quick Ratio โ
โ
0.66x
0.90x
0.92x
1.00x
1.10x
Revenue / Share โ
โ
ยฅ14,508
ยฅ10,903
ยฅ7,860
ยฅ6,494
ยฅ4,630
BV/Share โ
โ
ยฅ2,864
ยฅ2,523
ยฅ2,144
ยฅ1,850
ยฅ1,664
NCAV/Share โ
โ
ยฅ1,189
ยฅ1,338
ยฅ1,170
ยฅ957
ยฅ760
EPS โ
โ
ยฅ435.94
ยฅ458.65
ยฅ338.30
ยฅ206.19
ยฅ-54.36
DPS โ
โ
ยฅ104.00
ยฅ88.00
ยฅ60.00
ยฅ32.00
ยฅ16.00
Payout Ratio โ
โ
23.9%
19.2%
17.7%
15.5%
โ
FCF/Share โ
โ
ยฅ-472.69
ยฅ-50.02
ยฅ140.28
ยฅ103.52
ยฅ399.74
Market Valuation
Avg daily close price for calendar year ร most recently reported EPS / DPS
Metric
CY2023
CY2024
CY2025
Avg P/E โ
13.1ร
EPS from 2023-03
8.3ร
EPS from 2024-03
6.7ร
EPS from 2025-03
Avg Div Yield โ
1.35%
DPS from 2023-03
2.30%
DPS from 2024-03
3.56%
DPS from 2025-03
Avg Daily Close
ยฅ4,429
ยฅ3,825
ยฅ2,922
Growth Rates (CAGR)
Metric
3yr CAGR (FY2022โ2025)
5yr CAGR (FY2020โ2025)
Stock Price
+9.9%
โ
Sales
+32.8%
+31.8%
FCF/Share
โ
โ
EPS
+28.3%
โ
DPS
+48.1%
โ
BV/Share
+15.7%
โ
NCAV/Share
+7.5%
โ
No capital allocation signals recorded for this company.
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 2
Large Shareholder Reports 11
#
Shareholder
Shares (thou.)
% of Total
1
I๏ผBELIEVE
ๆ ชๅผไผ็คพ๏ผฉ๏ผ๏ผข๏ผฅ๏ผฌ๏ผฉ๏ผฅ๏ผถ๏ผฅ
1,060,000
2
KI
ๆ ชๅผไผ็คพ๏ผซ๏ผฉ
923,300
3
YSS
ๆ ชๅผไผ็คพ๏ผน๏ผณ๏ผณ
727,000
4
The Master Trust Bank of Japan, Ltd. (Trust Account)
ๆฅๆฌใในใฟใผใใฉในใไฟก่จ้่กๆ ชๅผไผ็คพ๏ผไฟก่จๅฃ๏ผ
393,800
5
SI
ๆ ชๅผไผ็คพ๏ผณ๏ผฉ
377,200
6
Japan Custody Bank
ๆ ชๅผไผ็คพๆฅๆฌใซในใใใฃ้่ก๏ผไฟก่จๅฃ๏ผ
376,600
7
TMS
ๆ ชๅผไผ็คพ๏ผด๏ผญ๏ผณ
361,500
8
ๅณถๆพคๅฟ ๅฒ
326,000
9
็ณๅๅๅ
325,751
10
Employee Stock Ownership Plan
ใณใกๅ
ตใใผใซใใฃใณใฐใน็คพๅกๆๆ ชไผ
296,815
Domestic Nominees
7.0%
+4.0% vs 2024
Trust bank custodians โ GPIF, pensions, investment trusts
Foreign Custodians
0.0%
+0.0% vs 2024
Sub-custodians for foreign asset managers
Direct / Strategic
40.1%
-1.9% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2022
2023
2024
2025
I๏ผBELIEVE
ๅผไผ็คพI-BELIEVE
16.06%
8.03%
8.03%
9.67%
+1.64%
16.84%
8.42%
8.42%
8.42%
13.26%
6.63%
6.63%
6.63%
The Master Trust Bank of Japan, Ltd. (Trust Account)
NEW ENTRY
ๆฅๆฌใในใฟใผใใฉในใไฟก่จ้่ก
13.58%
3.24%
โ
3.59%
NEW
10.52%
4.35%
3.44%
3.44%
Japan Custody Bank
ๆฅๆฌใซในใใใฃ้่ก
5.30%
2.72%
3.03%
3.43%
+0.40%
6.22%
3.11%
3.11%
3.29%
+0.18%
ๅณถๆพคๅฟ ๅฒ
โ
โ
3.14%
2.97%
-0.17%
็ณๅๅๅ
NEW ENTRY
โ
โ
โ
โ
2.97%
NEW
Employee Stock Ownership Plan
ใณใกๅ
ตใใผใซใใฃใณใฐใน็คพๅกๆๆ ชไผ
6.38%
2.91%
2.58%
2.70%
+0.12%
BNP PARIBAS LUXEMBOURG๏ผ2S๏ผJASDEC๏ผFIM๏ผLUXEMBOURG FUNDS๏ผUCITS ASSETS
BNP PARIBAS LUXEMBOURG/2S/JASDEC/FIM/LUXEMBOURG FUNDS/UCITS ASSETS
last seen 2024
Exited Top 10
โ
4.28%
3.71%
โ
็ณๅ ๅๅ
last seen 2024
Exited Top 10
5.86%
2.94%
2.94%
โ
ๅณถๆพค ๅฟ ๅฒ
last seen 2022
Exited Top 10
5.08%
โ
โ
โ
Concentration (HHI)
โ
1180
261
249
281
4 fiscal years ยท top-10 holders per year ยท >2,500 HHI = high concentration ยท entity-resolved
โ CSV
Portfolio Book Value
ยฅ143M
Holdings
2
Held Company
FY2025
ยฅ143M total
Book Val ยฅM
Shares
77
38,500
66
51,300
Portfolio total 143
Book value in ยฅM ยท โ reduced ยท โ increased vs prior year ยท M = mutual holding
ยท Only one fiscal year available
โ CSV
Date Shareholder Stake Event Flag Demands Source
2026-02-27
takuji ishihara
20.54%
+0.03%
change
Passive
โ
2025-03-06
Sumitomo Mitsui DS Asset Management Company, Limited
3.55%
-1.86%
change
Passive
โ
2025-02-20
Sumitomo Mitsui DS Asset Management Company, Limited
5.41%
-1.35%
change
Passive
โ
2024-11-20
takuji ishihara
20.51%
change
Passive
โ
2024-07-22
Sumitomo Mitsui DS Asset Management Company, Limited
6.76%
+0.67%
change
Passive
โ
2024-01-22
Sumitomo Mitsui DS Asset Management Company, Limited
6.09%
+2.61%
initial_5pct
Passive
โ
2023-12-21
Sumitomo Mitsui Trust Asset Management Co.,Ltd.
3.84%
-1.39%
change
Passive
โ
2023-07-21
Sumitomo Mitsui Trust Asset Management Co.,Ltd.
5.23%
change
Passive
โ
2023-07-21
Sumitomo Mitsui DS Asset Management Company, Limited
3.48%
change
Passive
โ
2023-07-10
SI Co.,Ltd.
3.35%
correction
Passive
โ
2023-06-21
SI Co.,Ltd.
3.35%
change
Passive
โ
Date
Category
Summary
Amount
2026-02-20
๐ค Governance
Shareholder Rights
The company reports a change in its lead major shareholder, with I-BELIEVE Co., Ltd. increasing its voting rights from 9.64% to 14.86% of total shareholder voting rights as of February 19, 2026. The filing was submitted in accordance with the Financial Instruments and Exchange Act Article 24-5(4) and relevant cabinet office ordinance requirements for material changes in major shareholder composition.
โ
โบ
Summary
The company reports a change in its lead major shareholder, with I-BELIEVE Co., Ltd. increasing its voting rights from 9.64% to 14.86% of total shareholder voting rights as of February 19, 2026. The filing was submitted in accordance with the Financial Instruments and Exchange Act Article 24-5(4) and relevant cabinet office ordinance requirements for material changes in major shareholder composition.
Counterparty: ๆ ชๅผไผ็คพI-BELIEVE (I-BELIEVE Co., Ltd.)
ๅฝ็คพใฎไธป่ฆๆ ชไธปๅใณไธป่ฆๆ ชไธปใงใใ็ญ้ ญๆ ชไธปใซ็ฐๅใใใใพใใใฎใงใ้่ๅๅๅๅผๆณ็ฌฌ24ๆกใฎ๏ผ็ฌฌ๏ผ้
ๅใณไผๆฅญๅ
ๅฎน็ญใฎ้็คบใซ้ขใใๅ
้ฃๅบไปค็ฌฌ19ๆก็ฌฌ๏ผ้
็ฌฌ๏ผๅทใฎ่ฆๅฎใซๅบใฅใใๆฌ่จๆฌกๅ ฑๅๆธใๆๅบใใใใฎใงใใใพใใ
โ