Fast Retailing Co., Ltd. (9983)

Basic

  • Market Cap

    ¥11.35T

  • EV

    ¥10.63T

  • Shares Out

    306.67M

  • Revenue

    ¥2,766.56B

  • Employees

    —

Margins

  • Gross

    51.92%

  • EBITDA

    20.65%

  • Operating

    13.89%

  • Pre-Tax

    15.83%

  • Net

    10.71%

  • FCF

    14.51%

Returns (5Yr Avg)

  • ROA

    6.82%

  • ROE

    15.75%

  • ROCE

    14.55%

  • ROIC

    16.49%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥36,940.83

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥9,022.52

  • Earnings (Dil)

    ¥964.48

  • FCF

    ¥1,307.07

  • Book Value

    ¥5,939.33

Growth (CAGR)

  • Rev 3Yr

    11.26%

  • Rev 5Yr

    5.37%

  • Rev 10Yr

    9.24%

  • Dil EPS 3Yr

    48.5%

  • Dil EPS 5Yr

    13.81%

  • Dil EPS 10Yr

    10.93%

  • Rev Fwd 2Yr

    9.56%

  • EBITDA Fwd 2Yr

    11.17%

  • EPS Fwd 2Yr

    6.82%

  • EPS LT Growth Est

    8.32%

Dividends

  • Yield

    —

  • Payout

    30.02%

  • DPS

    ¥290

  • DPS Growth 3Yr

    21.93%

  • DPS Growth 5Yr

    14.61%

  • DPS Growth 10Yr

    11.61%

  • DPS Growth Fwd 2Yr

    9.7%

Select a metric from the list below to chart it

Aug '14
Aug '16
Aug '18
Aug '20
Aug '22
Metric
Aug '14
Aug '15
Aug '16
Aug '17
Aug '18
Aug '19
Aug '20
Aug '21
Aug '22
Aug '23

Total Revenues

2,290,548.0

2,008,846.0

2,132,992.0

2,301,122.0

2,766,557.0

Total Revenues % Chg.

7.5%

-12.3%

6.2%

7.9%

20.2%

Cost of Goods Sold, Total

1,170,987.0

1,033,000.0

1,059,036.0

1,094,263.0

1,330,196.0

Gross Profit

1,119,561.0

975,846.0

1,073,956.0

1,206,859.0

1,436,361.0

Selling General & Admin Expenses, Total

854,394.0

805,821.0

818,427.0

900,154.0

1,054,368.0

Other Operating Expenses

-2,021.0

-1,625.0

804.0

-9,121.0

-2,304.0

Other Operating Expenses, Total

852,373.0

804,196.0

819,231.0

891,033.0

1,052,064.0

Operating Income

267,188.0

171,650.0

254,725.0

315,826.0

384,297.0

Interest Expense, Total

-4,369.0

-7,706.0

-6,990.0

-7,560.0

-9,791.0

Interest And Investment Income

12,202.0

9,673.0

4,589.0

9,469.0

41,321.0

Net Interest Expenses

7,833.0

1,967.0

-2,401.0

1,909.0

31,530.0

Income (Loss) On Equity Invest.

562.0

321.0

561.0

1,059.0

1,139.0

Currency Exchange Gains (Loss)

-19,127.0

3,079.0

22,134.0

119,051.0

25,915.0

Other Non Operating Income (Expenses)

83.0

49.0

37.0

27.0

-90.0

EBT, Excl. Unusual Items

256,539.0

177,066.0

275,056.0

437,872.0

442,791.0

Impairment of Goodwill

—

—

—

—

—

Gain (Loss) On Sale Of Assets

-650.0

-1,125.0

7,723.0

-1,136.0

-917.0

Asset Writedown

-3,444.0

-23,059.0

-16,902.0

-23,150.0

-3,958.0

Other Unusual Items

—

-15.0

-6.0

-2.0

—

EBT, Incl. Unusual Items

252,445.0

152,867.0

265,871.0

413,584.0

437,916.0

Income Tax Expense

74,400.0

62,470.0

90,188.0

128,834.0

122,746.0

Earnings From Continuing Operations

178,045.0

90,397.0

175,683.0

284,750.0

315,170.0

Minority Interest

-15,467.0

-40.0

-5,836.0

-11,415.0

-18,941.0

Net Income

162,578.0

90,357.0

169,847.0

273,335.0

296,229.0

Net Income to Common Incl Extra Items

162,578.0

90,357.0

169,847.0

273,335.0

296,229.0

Net Income to Common Excl. Extra Items

162,578.0

90,357.0

169,847.0

273,335.0

296,229.0

Total Shares Outstanding

306.2

306.3

306.4

306.6

306.7

Weighted Avg. Shares Outstanding

306.1

306.2

306.4

306.5

306.6

Weighted Avg. Shares Outstanding Dil

306.6

306.8

306.9

307.0

307.1

EPS

531.1

295.0

554.4

891.8

966.1

EPS Diluted

530.2

294.5

553.5

890.4

964.5

EBITDA

306,181.0

202,065.0

284,837.0

350,429.0

571,169.0