andUS.inc

¥1,000As of Sun 8 Nov 2026, 12:00 UTC

TSE:597AConsumer Cycl

Country Japan

PE (Fwd) —

TSR 10Y CAGR —

Div yield —

ROE (107.58%)

Specialty Retail

Beta (5Y) —

PE TTM —

TSR TTM —

Mkt cap ¥335.0M

ROIC 2.71%

SE Grade™

—

Value

Quality

Moat

1Y Price

Reference

¥1,064

6.41%

873.89%

Price below Reference Value

TTM

FYE 30 Nov JPY

FY2024

FY2025

FY2026E

Trend

10Y

Peers

550.7

Revenue¥M

—

463.6

550.7

600.2

18.79%

—

18.79

Revenue growth%

—

18.79

8.99

18.79

—

75.07

Gross margin%

—

76.35

75.07

74.42

75.71

—

0.82

Operating margin%

—

0.85

0.82

0.80

0.83

—

(4.79)

Net margin%

—

0.52

(4.79)

(7.44)

(2.14)

—

P/E ratio (avg)x

—

115.3

EV/EBITx

—

129.6

—

(23.97)

FCF yield (avg)%

—

(34.42)

—

(14.15)

FCF margin%

—

(5.17)

(14.15)

(18.64)

(9.66)

—

2.954

FCF / Net incomex

—

(10.03)

2.954

—

(3.537)

—

2.71

ROIC%

—

2.89

2.71

2.10

2.80

—

(107.58)

Return on equity%

—

6.33

(107.58)

—

(50.62)

—

(7.86)

Return on assets%

—

0.66

(7.86)

(13.82)

(3.60)

—

(81.17)

EPS¥

—

7.35

(81.17)

(137.45)

—

(1204.65)

EPS growth%

—

(1204.65)

(69.34)

(1204.65)

—

34.86

Bookvalue per sh¥

—

116.03

34.86

(102.59)

(69.95%)

—

(239.73)

FCF per share¥

—

(73.68)

(239.73)

(344.23)

—

Dividend per sh¥

—

Div yield (avg)%

—

Payout ratio%

—

0.335

Shares (diluted)M

—

0.325

—

◌0.325

—

Buyback yield%

—

23.16

D/E ratiox

—

6.554

23.16

(8.836)

14.86

—

517.7

Enterprise value¥M

—

619.6

—

177.4

LT debt¥M

—

124.1

177.4

209.7

42.98%

—

Peers (US$2.127M)

Cap (US$)

AUN CONSULTING, Inc.

4.859M

—

Value Creation Co.,Ltd.

4.391M

3.967x

All's & Company, Inc.

2.523M

1.050x

Cornerstone Financial…

2.107M

—

Capital

TTM

10Y

Leveragex

13.70

13.64

EBIT/Intx

0.913

1.115

Own earn%

—

Sh yield%

—

Owners

Insiders/Inst%

—

Short interest%

—

SBC / revenue%

—

Record

10Y

Profitable years

—

Revenue growth years

—

EPS growth years

—

Dividend streakyrs

—

Op margin range%

—

$1 testx

—

Incr. ROIC%

—

andUS.inc manufactures and sells cosmetics for beauty salons. It also offers solutions for salon owners; provides financial management and staff training; and operates beauty salons and laboratory business. The company was founded in 2012 and is based in Toyama, Japan.

Growth vs revenue

Latest

Trend

1Y CAGR

Rel growth

Revenue

¥550.7M

18.79%

1.00×

Cost of revenue

¥137.3M

25.23%

1.05×

Operating expenses

¥408.9M

16.83%

0.98×

Asset mix

Trend

Other

76.22%

Cash and investments

23.73%

Goodwill & intangibles

0.05%

Reinvestment returns

No breakdown available