No price history available.
Key financial summary
Financials in JPY| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | ¥m | 202,438 | 223,282 | 239,293 | 242,433 | 250,603 | 252,331 | N/A | N/A |
| Operating profit | ¥m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net profit | ¥m | 412 | 3,836 | 5,397 | 2,592 | 971 | -2,164 | N/A | N/A |
| EPS reported | ¥ | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating cashflow per share | ¥ | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Capex per share | ¥ | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF per share | ¥ | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Free cash flow | ¥m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt | ¥m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value equity | ¥m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value per share | ¥ | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Number of shares | m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| DPS (TTM paid) | ¥ | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Financial summary
Financials in JPY| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/B LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/S LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/FCF LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/EBITDA LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/Sales LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Earnings Yield LTM | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Quality | |||||||||
| ROE | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| ROIC | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Sales | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Growth and momentum | |||||||||
| EPS Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Sales Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Income Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating Profit Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend and capital structure | |||||||||
| Dividend Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Payout Ratio | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Debt | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Debt/EBITDA | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EBIT/Net interest | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/market cap | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/Equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross debt/equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Xebio Holdings Co., Ltd., along with its affiliated companies, operates a diverse sports-related business primarily within Japan, specializing in the retail and distribution of athletic equipment and apparel. The company manages an extensive portfolio of specialized retail formats, including large-scale multi-sport stores like "The Super Sports XEBIO," smaller and medium-sized equipment outlets such as "XEBIO Sports Express" and "NEXAS," and urban-focused "Victoria" brand stores. General sporting goods are also offered under the "Takeda Sports" banner. For niche markets, they operate "Victoria Golf" and "Golf Partner" for golf products, "L-Breath" for outdoor gear, and "next" and "X'tyle" for apparel. Complementary businesses include "X'tyleVision" for sports eyewear and "Xiasis" for health, fitness, and medical products. Beyond its retail presence, Xebio Holdings owns and operates the "Free Blades" ice hockey team, the "Xebio Arena," and "XSPOT" sports community stations. The company's diversified activities further encompass the acquisition and sale of golf merchandise; various corporate services such as marketing, research, consulting, event management, and property administration; alongside international business and research & development initiatives. They are also involved in developing and managing digital sports platforms and overseeing e-commerce operations. Additionally, Xebio provides sales agency services, human resource development, and temporary staffing solutions, in addition to managing a credit card business. Established in 1962, the company is headquartered in Koriyama, Japan.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Xebio Holdings Co., Ltd. (8281.T)
No price history available.
Based on consensus from external analysts. Not Kvantra's opinion.
Xebio Holdings Co., Ltd., along with its affiliated companies, operates a diverse sports-related business primarily within Japan, specializing in the retail and distribution of athletic equipment and apparel. The company manages an extensive portfolio of specialized retail formats, including large-scale multi-sport stores like "The Super Sports XEBIO," smaller and medium-sized equipment outlets such as "XEBIO Sports Express" and "NEXAS," and urban-focused "Victoria" brand stores. General sporting goods are also offered under the "Takeda Sports" banner. For niche markets, they operate "Victoria Golf" and "Golf Partner" for golf products, "L-Breath" for outdoor gear, and "next" and "X'tyle" for apparel. Complementary businesses include "X'tyleVision" for sports eyewear and "Xiasis" for health, fitness, and medical products. Beyond its retail presence, Xebio Holdings owns and operates the "Free Blades" ice hockey team, the "Xebio Arena," and "XSPOT" sports community stations. The company's diversified activities further encompass the acquisition and sale of golf merchandise; various corporate services such as marketing, research, consulting, event management, and property administration; alongside international business and research & development initiatives. They are also involved in developing and managing digital sports platforms and overseeing e-commerce operations. Additionally, Xebio provides sales agency services, human resource development, and temporary staffing solutions, in addition to managing a credit card business. Established in 1962, the company is headquartered in Koriyama, Japan.
