KAITORIOKOKU Co.,Ltd

3181 株式会社買取王国

Specialty Retail · Standard

PRICE: ¥951 · MKT CAP: ¥3.5B · P/E: 9.7x · P/B: 1.02x · DIV YIELD: 1.1%

PRICE — 5Y

Characteristics & Business Summary

Kaitori Okoku Co., Ltd. engages in the retail business in Japan. It sells second-hand goods, including clothing accessories, hobby products, trading cards, luxury brand products, precious metals, luxury watches, tickets, antiques, stamps, miscellaneous goods...

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

Fiscal Period	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Net Sales	4,893	4,951	5,866	6,739	7,823	9,331
Operating Profit	126	195	387	496	422	507
Ordinary Profit	146	219	421	524	466	546
Net Profit	102	123	274	360	328	358
EPS	¥58	¥69	¥151	¥99	¥90	¥97
DPS	¥6	¥7	¥8	¥10	¥10	¥10

Balance Sheet & Valuation Highlights

Total Assets ¥6B

Net Assets (Equity) ¥3B

Equity Ratio 57.1%

ROE (Return on Equity) 10.5%

Cash & Equivalents ¥1B

Interest-Bearing Debt ¥2B

Capital Expenditure (CapEx) ¥0B

Depreciation & Amort. ¥0B

Major Shareholders

1. 有限会社カルチャービジネス 36.2%
2. 長谷川太一 5.9%
3. Nomura Securities Co., Ltd. 4.9%
4. 長谷川和夫 3.0%
5. ヨシダトモヒロ 2.9%
6. 壬生順三 1.8%
7. 買取王国社員持株会 1.7%
8. NOMURA PB NOMINEES LIMITED OMNIBUS MARGIN（CASHPB）(常任代理人野村證券株式会社） 1.6%
9. 増田千華 1.4%
10. 長谷川ちひろ 1.4%

Activist Activity

No large shareholder activist campaigns detected.

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues per share	¥2,762	¥2,768	¥3,238	¥1,851	¥2,135	¥2,535
FCF/Share	¥181	¥-66	¥56	¥84	¥-38	¥21
EPS	¥58	¥69	¥151	¥99	¥90	¥97
DPS	¥6	¥7	¥8	¥10	¥10	¥10
Capital Spending per share	¥28	¥35	¥50	¥13	¥67	¥105
Book Value per share	¥1,126	¥1,186	¥1,324	¥756	¥836	¥924
Common Shares Outstanding	2M	2M	2M	4M	4M	4M

Financial Aggregates & Margins

Financial Aggregate	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥5B	¥5B	¥6B	¥7B	¥8B	¥9B
Operating Margin (%)	2.6%	3.9%	6.6%	7.4%	5.4%	5.4%
Net Profit (owners)	¥0B	¥0B	¥0B	¥0B	¥0B	¥0B
Net Profit Margin (%)	2.1%	2.5%	4.7%	5.3%	4.2%	3.8%
Working Capital	¥1B	¥1B	¥1B	¥1B	¥1B	¥1B
Total Debt (Interest-bearing)	¥1B	¥1B	¥1B	¥1B	¥1B	¥2B
Net Worth (Common Equity)	¥2B	¥2B	¥2B	¥3B	¥3B	¥3B
Return on Total Assets (ROA)	3.0%	3.6%	6.9%	8.1%	6.3%	6.0%
Return on Common Equity (ROE)	5.1%	5.8%	11.4%	13.1%	10.7%	10.5%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.