Tokyo Soir Co., Ltd. manufactures and sells women's formal wear and accessories in Japan. It operates through Formal Business and Lifestyle Business segments. The company offers black and colored formal wear under the Tokyo Soir, Lanvin Noir, Aquascutum, Pierre Cardin, Fleur Noir Soir Perle, Individual, Soir Perle, Essence Soir Perle, Claire Noir, Soir Benir, Soir Neue, Soir Dolce, Emotional Dresses, Rifane, Soir Lab, Aproberry, Demikitte, Hitoiro Soir, Form Forma, Traumerei, Yukiko Kimijima, Lifanne Liz, Jenny Elbe, A.V.V. Noir, and Soir Rêve brands; and accessories under the Petit Soir brand. It is also involved in the provision of rental services for dresses and accessories; and operation of a salon. In addition, the company retails products in the food and drink, kitchen and dining, living, fashion, and health and beauty categories under the kuros brand. It sells its products through department stores, mass retailers, shopping centers, brick-and-mortar stores, and online stores. Tokyo Soir Co., Ltd. was incorporated in 1949 and is headquartered in Chuo, Japan.
Price
¥1,018
Market Cap
¥3.6B
Ent. Value
¥2.1B
Net Cash
¥1.5B
Shares Out.
3.5M
P / E
14.9×
EV / EBIT
12.0×
⚠ TSE Capital Mandate
P / Book
0.34×
P / NCAV
0.73×
Div. Yield
4.42%
PRICE
| Metric |
FY 2025
EDINET ↗ |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
FY 2020
EDINET ↗ |
|---|---|---|---|---|---|---|
| Net Sales | ¥16.1B | ¥15.7B | ¥15.0B | ¥14.2B | ¥11.8B | ¥10.2B |
| Cost of Sales | ¥7.7B | ¥7.6B | ¥7.2B | ¥7.0B | ¥6.2B | ¥5.7B |
| Gross Profit | ¥8.4B | ¥8.1B | ¥7.8B | ¥7.2B | ¥5.6B | ¥4.6B |
| SG&A | ¥8.3B | ¥7.8B | ¥7.3B | ¥6.9B | ¥6.8B | ¥7.0B |
| Operating Income | ¥174M | ¥243M | ¥520M | ¥339M | ¥-1.2B | ¥-2.3B |
| Non-Operating Income | ¥182M | ¥161M | ¥157M | ¥177M | ¥387M | ¥407M |
| Dividend Income | ¥51M | ¥45M | ¥38M | ¥44M | ¥41M | ¥45M |
| Interest Income | ¥1M | ¥0M | ¥0M | ¥0M | ¥1M | ¥1M |
| Non-Operating Expenses | ¥60M | ¥57M | ¥59M | ¥67M | ¥113M | ¥120M |
| Interest Expense | ¥9M | ¥11M | ¥12M | ¥20M | ¥43M | ¥36M |
| Ordinary Income | ¥296M | ¥348M | ¥618M | ¥449M | ¥-912M | ¥-2.0B |
| Pre-tax Income | ¥343M | ¥426M | ¥923M | ¥490M | ¥449M | ¥-1.8B |
| Income Taxes | ¥106M | ¥-74M | ¥125M | ¥-29M | ¥150M | ¥177M |
| Current Tax | ¥120M | ¥114M | ¥144M | ¥91M | ¥135M | ¥34M |
| Deferred Tax | ¥-14M | ¥-188M | ¥-19M | ¥-120M | ¥15M | ¥143M |
| Net Income (owners) | ¥237M | ¥501M | ¥799M | ¥519M | ¥299M | ¥-2.0B |
| Comprehensive Income | ¥468M | ¥794M | — | — | — | — |
| EBITDA | ¥532M | ¥540M | ¥822M | ¥609M | ¥-935M | ¥-2.1B |
| Goodwill Amort. (J-GAAP) | ¥57M | ¥29M | — | — | — | — |
| EPS | ¥68.50 | ¥145.40 | ¥233.35 | ¥152.58 | ¥88.56 | ¥-591.09 |
| Shares Outstanding | 3.5M | 3.5M | 3.9M | 3.9M | 3.9M | 3.9M |
| Shares Issued (total) | 3.9M | 3.9M | 3.9M | 3.9M | 3.9M | 3.9M |
| Treasury Shares | 0.4M | 0.4M | — | — | — | — |