View ValuationEDION 将来の成長Future 基準チェック /16EDION利益と収益がそれぞれ年間8.6%と2.5%増加すると予測されています。EPS は年間 増加すると予想されています。自己資本利益率は 3 年後に7% 8.4%なると予測されています。主要情報8.6%収益成長率8.44%EPS成長率Specialty Retail 収益成長26.6%収益成長率2.5%将来の株主資本利益率7.05%アナリストカバレッジLow最終更新日10 Feb 2026今後の成長に関する最新情報更新なしすべての更新を表示Recent updatesお知らせ • Apr 04EDION Corporation to Report Fiscal Year 2026 Results on May 11, 2026EDION Corporation announced that they will report fiscal year 2026 results on May 11, 2026お知らせ • Dec 23EDION Corporation to Report Q3, 2026 Results on Feb 06, 2026EDION Corporation announced that they will report Q3, 2026 results on Feb 06, 2026お知らせ • Sep 11EDION Corporation to Report Q2, 2026 Results on Nov 06, 2025EDION Corporation announced that they will report Q2, 2026 results on Nov 06, 2025お知らせ • Jun 11EDION Corporation to Report Q1, 2026 Results on Aug 05, 2025EDION Corporation announced that they will report Q1, 2026 results on Aug 05, 2025お知らせ • May 09EDION Corporation, Annual General Meeting, Jun 27, 2025EDION Corporation, Annual General Meeting, Jun 27, 2025.お知らせ • Mar 18EDION Corporation to Report Fiscal Year 2025 Results on May 09, 2025EDION Corporation announced that they will report fiscal year 2025 results on May 09, 2025お知らせ • Dec 11EDION Corporation to Report Q3, 2025 Results on Feb 12, 2025EDION Corporation announced that they will report Q3, 2025 results on Feb 12, 2025New Risk • Nov 05New major risk - Revenue and earnings growthEarnings have declined by 6.3% per year over the past 5 years. This is considered a major risk. Ultimately, shareholders want to see a good return on their investment and that generally comes from sharing in the company's profits. If profits are declining over an extended period, then in most cases the share price will decline over time unless the company can turn around its fortunes. A trend of falling earnings can be very difficult to turn around. If the company is well already established it may also be a sign the company has matured and is in decline. In addition, if the company pays dividends it will also likely need to reduce or cut them, striking a dual blow to total shareholder returns. Currently, the following risks have been identified for the company: Major Risk Earnings have declined by 6.3% per year over the past 5 years. Minor Risks Paying a dividend despite having no free cash flows. Shareholders have been diluted in the past year (6.2% increase in shares outstanding).Reported Earnings • Nov 03Second quarter 2025 earnings released: EPS: JP¥73.58 (vs JP¥62.18 in 2Q 2024)Second quarter 2025 results: EPS: JP¥73.58 (up from JP¥62.18 in 2Q 2024). Revenue: JP¥206.0b (up 7.5% from 2Q 2024). Net income: JP¥7.75b (up 27% from 2Q 2024). Profit margin: 3.8% (up from 3.2% in 2Q 2024). The increase in margin was driven by higher revenue. Revenue is forecast to grow 1.5% p.a. on average during the next 3 years, compared to a 5.8% growth forecast for the Specialty Retail industry in Germany. Over the last 3 years on average, earnings per share has fallen by 8% per year but the company’s share price has increased by 8% per year, which means it is well ahead of earnings.お知らせ • Sep 27EDION Corporation to Report Q2, 2025 Results on Nov 01, 2024EDION Corporation announced that they will report Q2, 2025 results on Nov 01, 2024Upcoming Dividend • Sep 20Upcoming dividend of JP¥22.00 per shareEligible shareholders must have bought the stock before 27 September 2024. Payment date: 02 December 2024. Payout ratio is a comfortable 45% but the company is not cash flow positive. Trailing yield: 2.5%. Lower than top quartile of German dividend payers (4.7%). Lower than average of industry peers (3.1%).Reported Earnings • Aug 05First quarter 2025 earnings released: EPS: JP¥21.70 (vs JP¥11.10 in 1Q 2024)First quarter 2025 results: EPS: JP¥21.70 (up from JP¥11.10 in 1Q 2024). Revenue: JP¥174.5b (up 8.4% from 1Q 2024). Net income: JP¥2.28b (up 109% from 1Q 2024). Profit margin: 1.3% (up from 0.7% in 1Q 2024). The increase in margin was driven by higher revenue. Revenue is forecast to stay flat during the next 2 years compared to a 5.9% growth forecast for the Specialty Retail industry in Germany. Over the last 3 years on average, earnings per share has fallen by 11% per year but the company’s share price has increased by 8% per year, which means it is well ahead of earnings.お知らせ • Aug 02EDION Corporation (TSE:2730) announces an Equity Buyback for 5,500,000 shares, representing 5.23% for ¥10,000 million.EDION Corporation (TSE:2730) announces a share repurchase program. Under the program, the company will repurchase 5,500,000 shares, representing 5.23% of the outstanding shares for ¥10,000 million. The purpose of the program is to improve capital efficiency, thereby increasing return of profits to shareholders and implementing a flexible capital policy. The program will run until July 31, 2025. As of June 30, 2024, the company had 105,076,349 shares outstanding and 6,929,287 shares in treasury.Buy Or Sell Opportunity • Jul 31Now 20% undervaluedOver the last 90 days, the stock has risen 7.9% to €10.20. The fair value is estimated to be €12.79, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has been flat over the last 3 years. Earnings per share has declined by 13%. Revenue is forecast to grow by 3.3% in 2 years. Earnings are forecast to grow by 13% in the next 2 years.Declared Dividend • Jul 11Final dividend of JP¥22.00 announcedShareholders will receive a dividend of JP¥22.00. Ex-date: 27th September 2024 Payment date: 2nd December 2024 Dividend yield will be 239%, which is higher than the industry average of 2.5%. Sustainability & Growth Dividend is covered by earnings (65% earnings payout ratio) but the company has no free cash flows available, indicating it may be using cash reserves or debt to pay the dividend. The dividend has increased by an average of 8.4% per year over the past 10 years. However, payments have been volatile during that time. EPS is expected to grow by 2.0% over the next 2 years, which should provide support to the dividend and adequate earnings cover.お知らせ • Jun 17EDION Corporation to Report Q1, 2025 Results on Aug 02, 2024EDION Corporation announced that they will report Q1, 2025 results on Aug 02, 2024Reported Earnings • May 13Full year 2024 earnings released: EPS: JP¥90.07 (vs JP¥112 in FY 2023)Full year 2024 results: EPS: JP¥90.07 (down from JP¥112 in FY 2023). Revenue: JP¥721.1b (flat on FY 2023). Net income: JP¥9.02b (down 21% from FY 2023). Profit margin: 1.3% (down from 1.6% in FY 2023). Revenue is forecast to grow 1.6% p.a. on average during the next 2 years, compared to a 5.6% growth forecast for the Specialty Retail industry in Germany. Over the last 3 years on average, earnings per share has fallen by 13% per year but the company’s share price has increased by 4% per year, which means it is well ahead of earnings.お知らせ • May 12EDION Corporation, Annual General Meeting, Jun 27, 2024EDION Corporation, Annual General Meeting, Jun 27, 2024.お知らせ • Mar 29EDION Corporation to Report Fiscal Year 2024 Results on May 10, 2024EDION Corporation announced that they will report fiscal year 2024 results on May 10, 2024New Risk • Mar 27New minor risk - Shareholder dilutionThe company's shareholders have been diluted in the past year. Increase in shares outstanding: 2.2% This is considered a minor risk. Shareholder dilution occurs when there is an increase in the number of shares on issue that is not proportionally distributed between all shareholders. Often due to the company raising equity capital or some options being converted into stock. All else being equal, if there are more shares outstanding then each existing share will be entitled to a lower proportion of the company's total earnings, thus reducing earnings per share (EPS). While dilution might not always result in lower EPS (like if the company is using the capital to fund an EPS accretive acquisition) in a lot cases it does, along with lower dividends per share and less voting power at shareholder meetings. Currently, the following risks have been identified for the company: Major Risks Debt is not well covered by operating cash flow (14% operating cash flow to total debt). High level of non-cash earnings (24% accrual ratio). Minor Risks Paying a dividend despite having no free cash flows. Shareholders have been diluted in the past year (2.2% increase in shares outstanding).Upcoming Dividend • Mar 21Upcoming dividend of JP¥22.00 per shareEligible shareholders must have bought the stock before 28 March 2024. Payment date: 01 July 2024. Payout ratio is a comfortable 65% but the company is not cash flow positive. Trailing yield: 2.8%. Lower than top quartile of German dividend payers (5.0%). In line with average of industry peers (3.0%).Reported Earnings • Feb 04Third quarter 2024 earnings released: EPS: JP¥8.32 (vs JP¥22.76 in 3Q 2023)Third quarter 2024 results: EPS: JP¥8.32 (down from JP¥22.76 in 3Q 2023). Revenue: JP¥185.0b (down 1.3% from 3Q 2023). Net income: JP¥835.0m (down 64% from 3Q 2023). Profit margin: 0.5% (down from 1.2% in 3Q 2023). Revenue is forecast to grow 1.6% p.a. on average during the next 3 years, compared to a 5.7% growth forecast for the Specialty Retail industry in Germany. Over the last 3 years on average, earnings per share has fallen by 12% per year but the company’s share price has increased by 6% per year, which means it is well ahead of earnings.お知らせ • Dec 08EDION Corporation to Report Q3, 2024 Results on Feb 02, 2024EDION Corporation announced that they will report Q3, 2024 results on Feb 02, 2024Reported Earnings • Nov 04Second quarter 2024 earnings released: EPS: JP¥62.18 (vs JP¥47.87 in 2Q 2023)Second quarter 2024 results: EPS: JP¥62.18 (up from JP¥47.87 in 2Q 2023). Revenue: JP¥191.6b (up 2.9% from 2Q 2023). Net income: JP¥6.12b (up 25% from 2Q 2023). Profit margin: 3.2% (up from 2.6% in 2Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 2.3% p.a. on average during the next 3 years, compared to a 6.6% growth forecast for the Specialty Retail industry in Germany.Upcoming Dividend • Sep 21Upcoming dividend of JP¥22.00 per share at 2.9% yieldEligible shareholders must have bought the stock before 28 September 2023. Payment date: 01 December 2023. Payout ratio is a comfortable 43% but the company is not cash flow positive. Trailing yield: 2.9%. Lower than top quartile of German dividend payers (4.8%). In line with average of industry peers (3.0%).お知らせ • Sep 15EDION Corporation to Report Q2, 2024 Results on Nov 02, 2023EDION Corporation announced that they will report Q2, 2024 results on Nov 02, 2023Reported Earnings • Aug 03First quarter 2024 earnings released: EPS: JP¥11.10 (vs JP¥21.22 in 1Q 2023)First quarter 2024 results: EPS: JP¥11.10 (down from JP¥21.22 in 1Q 2023). Revenue: JP¥160.9b (down 2.4% from 1Q 2023). Net income: JP¥1.09b (down 50% from 1Q 2023). Profit margin: 0.7% (down from 1.3% in 1Q 2023). The decrease in margin was driven by lower revenue.お知らせ • Jun 09EDION Corporation to Report Q1, 2024 Results on Aug 02, 2023EDION Corporation announced that they will report Q1, 2024 results on Aug 02, 2023Reported Earnings • May 10Full year 2023 earnings released: EPS: JP¥112 (vs JP¥125 in FY 2022)Full year 2023 results: EPS: JP¥112 (down from JP¥125 in FY 2022). Revenue: JP¥720.6b (up 1.0% from FY 2022). Net income: JP¥11.4b (down 13% from FY 2022). Profit margin: 1.6% (down from 1.8% in FY 2022). Revenue is forecast to grow 2.3% p.a. on average during the next 2 years, compared to a 7.1% growth forecast for the Specialty Retail industry in Germany.Upcoming Dividend • Mar 23Upcoming dividend of JP¥22.00 per share at 3.4% yieldEligible shareholders must have bought the stock before 30 March 2023. Payment date: 30 June 2023. Payout ratio is a comfortable 18% and this is well supported by cash flows. Trailing yield: 3.4%. Lower than top quartile of German dividend payers (4.7%). Higher than average of industry peers (2.9%).Reported Earnings • Feb 05Third quarter 2023 earnings released: EPS: JP¥22.76 (vs JP¥22.14 in 3Q 2022)Third quarter 2023 results: EPS: JP¥22.76 (up from JP¥22.14 in 3Q 2022). Revenue: JP¥187.4b (up 4.1% from 3Q 2022). Net income: JP¥2.31b (up 1.4% from 3Q 2022). Profit margin: 1.2% (down from 1.3% in 3Q 2022). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 2.1% p.a. on average during the next 3 years, compared to a 4.4% growth forecast for the Specialty Retail industry in Germany.お知らせ • Dec 21EDION Corporation to Report Q3, 2023 Results on Feb 03, 2023EDION Corporation announced that they will report Q3, 2023 results on Feb 03, 2023Reported Earnings • Nov 16Second quarter 2023 earnings released: EPS: JP¥47.87 (vs JP¥55.67 in 2Q 2022)Second quarter 2023 results: EPS: JP¥47.87 (down from JP¥55.67 in 2Q 2022). Revenue: JP¥186.3b (up 1.4% from 2Q 2022). Net income: JP¥4.90b (down 17% from 2Q 2022). Profit margin: 2.6% (down from 3.2% in 2Q 2022). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 2.2% p.a. on average during the next 3 years, compared to a 6.0% growth forecast for the Specialty Retail industry in Germany.Reported Earnings • Nov 06Second quarter 2023 earnings released: EPS: JP¥47.87 (vs JP¥55.67 in 2Q 2022)Second quarter 2023 results: EPS: JP¥47.87 (down from JP¥55.67 in 2Q 2022). Revenue: JP¥186.3b (up 1.4% from 2Q 2022). Net income: JP¥4.90b (down 17% from 2Q 2022). Profit margin: 2.6% (down from 3.2% in 2Q 2022). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 2.2% p.a. on average during the next 3 years, compared to a 6.0% growth forecast for the Specialty Retail industry in Germany.お知らせ • Nov 05EDION Corporation (TSE:2730) announces an Equity Buyback for 4,000,000 shares, representing 3.91% for ¥5,000 million.EDION Corporation (TSE:2730) announces a share repurchase program. Under the program, the company will repurchase 4,000,000 shares, representing 3.91% of the outstanding shares for ¥5,000 million. The purpose of the program is to improve shareholder returns and to implement a flexible capital policy through improving capital efficiency. The program will run until March 31, 2023. As of October 31, 2022, the company had 102,365,981 shares outstanding and 9,639,655 shares in treasury.Upcoming Dividend • Sep 22Upcoming dividend of JP¥22.00 per shareEligible shareholders must have bought the stock before 29 September 2022. Payment date: 01 December 2022. Payout ratio is a comfortable 34% and this is well supported by cash flows. Trailing yield: 3.8%. Lower than top quartile of German dividend payers (5.1%). Lower than average of industry peers (4.4%).お知らせ • Sep 15EDION Corporation to Report Q2, 2023 Results on Nov 04, 2022EDION Corporation announced that they will report Q2, 2023 results on Nov 04, 2022Reported Earnings • Aug 04First quarter 2023 earnings released: EPS: JP¥21.22 (vs JP¥16.21 in 1Q 2022)First quarter 2023 results: EPS: JP¥21.22 (up from JP¥16.21 in 1Q 2022). Revenue: JP¥164.9b (flat on 1Q 2022). Net income: JP¥2.17b (up 25% from 1Q 2022). Profit margin: 1.3% (up from 1.1% in 1Q 2022). Over the next year, revenue is forecast to stay flat compared to a 9.0% growth forecast for the industry in Germany.Board Change • Jul 31High number of new directorsOutside Audit & Supervisory Board Member Takashi Okinaka was the last director to join the board, commencing their role in 2022.お知らせ • Jun 09EDION Corporation to Report Q1, 2023 Results on Aug 03, 2022EDION Corporation announced that they will report Q1, 2023 results on Aug 03, 2022お知らせ • May 12EDION Corporation, Annual General Meeting, Jun 29, 2022EDION Corporation, Annual General Meeting, Jun 29, 2022.Reported Earnings • May 11Full year 2022 earnings released: EPS: JP¥125 (vs JP¥155 in FY 2021)Full year 2022 results: EPS: JP¥125 (down from JP¥155 in FY 2021). Revenue: JP¥713.8b (down 7.1% from FY 2021). Net income: JP¥13.1b (down 21% from FY 2021). Profit margin: 1.8% (down from 2.2% in FY 2021). The decrease in margin was driven by lower revenue. Over the next year, revenue is forecast to stay flat compared to a 12% growth forecast for the retail industry in Germany.Board Change • Apr 27Less than half of directors are independentFollowing the recent departure of a director, there are only 4 independent directors on the board. The company's board is composed of: 4 independent directors. 7 non-independent directors. Independent Director Yoshihiko Fukushima was the last independent director to join the board, commencing their role in 2019. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.お知らせ • Apr 07EDION Corporation to Report Fiscal Year 2022 Results on May 10, 2022EDION Corporation announced that they will report fiscal year 2022 results on May 10, 2022Upcoming Dividend • Mar 23Upcoming dividend of JP¥22.00 per shareEligible shareholders must have bought the stock before 30 March 2022. Payment date: 30 June 2022. Payout ratio is a comfortable 38% but the company is paying out more than the cash it is generating. Trailing yield: 3.7%. Within top quartile of German dividend payers (3.6%). Higher than average of industry peers (2.4%).Reported Earnings • Feb 06Third quarter 2022 earnings: Revenues and EPS in line with analyst expectationsThird quarter 2022 results: EPS: JP¥22.14 (down from JP¥40.08 in 3Q 2021). Revenue: JP¥180.0b (down 9.4% from 3Q 2021). Net income: JP¥2.28b (down 47% from 3Q 2021). Profit margin: 1.3% (down from 2.2% in 3Q 2021). The decrease in margin was driven by lower revenue. Revenue was in line with analyst estimates. Over the next year, revenue is forecast to grow 1.5%, compared to a 17% growth forecast for the industry in Germany.Reported Earnings • Nov 11Second quarter 2022 earnings released: EPS JP¥55.67 (vs JP¥68.60 in 2Q 2021)The company reported a poor second quarter result with weaker earnings, revenues and profit margins. Second quarter 2022 results: Revenue: JP¥183.7b (down 11% from 2Q 2021). Net income: JP¥5.87b (down 20% from 2Q 2021). Profit margin: 3.2% (down from 3.5% in 2Q 2021). The decrease in margin was driven by lower revenue.Upcoming Dividend • Sep 22Upcoming dividend of JP¥22.00 per shareEligible shareholders must have bought the stock before 29 September 2021. Payment date: 01 December 2021. Trailing yield: 4.1%. Within top quartile of German dividend payers (3.2%). Higher than average of industry peers (2.2%).Reported Earnings • Aug 12First quarter 2022 earnings released: EPS JP¥16.21 (vs JP¥28.49 in 1Q 2021)The company reported a poor first quarter result with weaker earnings, revenues and profit margins. First quarter 2022 results: Revenue: JP¥165.1b (down 5.8% from 1Q 2021). Net income: JP¥1.74b (down 43% from 1Q 2021). Profit margin: 1.1% (down from 1.7% in 1Q 2021). The decrease in margin was driven by lower revenue.Reported Earnings • May 18Full year 2021 earnings released: EPS JP¥155 (vs JP¥101 in FY 2020)The company reported a strong full year result with improved earnings, revenues and profit margins. Full year 2021 results: Revenue: JP¥768.1b (up 4.7% from FY 2020). Net income: JP¥16.6b (up 52% from FY 2020). Profit margin: 2.2% (up from 1.5% in FY 2020). The increase in margin was driven by higher revenue.お知らせ • Mar 11EDION Corporation to Report Fiscal Year 2021 Results on May 14, 2021EDION Corporation announced that they will report fiscal year 2021 results on May 14, 2021Reported Earnings • Feb 04Third quarter 2021 earnings released: EPS JP¥40.08 (vs JP¥6.25 in 3Q 2020)The company reported a strong third quarter result with improved earnings, revenues and profit margins. Third quarter 2021 results: Revenue: JP¥198.7b (up 16% from 3Q 2020). Net income: JP¥4.29b (up JP¥3.63b from 3Q 2020). Profit margin: 2.2% (up from 0.4% in 3Q 2020). The increase in margin was driven by higher revenue.業績と収益の成長予測DB:9H2 - アナリストの将来予測と過去の財務データ ( )JPY Millions日付収益収益フリー・キャッシュフロー営業活動によるキャッシュ平均アナリスト数3/31/2028827,00017,60013,70030,20013/31/2027810,00017,40012,90029,40013/31/2026789,00015,60015,60032,100112/31/2025781,41814,29615,56826,841N/A9/30/2025773,29713,42312,23222,848N/A6/30/2025777,06715,04019,00430,245N/A3/31/2025768,12914,11819,55030,711N/A12/31/2024756,05713,21225,07937,944N/A9/30/2024749,00811,836-34,24835,595N/A6/30/2024734,60110,208-43,41726,612N/A3/31/2024721,0859,021-49,45419,962N/A12/31/2023719,63810,062-53,75313,318N/A9/30/2023722,04611,5398,15016,956N/A6/30/2023716,67110,315-1,1006,754N/A3/31/2023720,58411,3934,47112,139N/A12/31/2022723,51412,60511,87919,670N/A9/30/2022716,11512,57318,90727,353N/A6/30/2022713,54113,54323,96632,062N/A3/31/2022713,76813,1091,19410,576N/A12/31/2021715,63211,8311,71211,180N/A9/30/2021734,25213,844-7,7361,397N/A6/30/2021757,89015,321-3,6656,152N/A3/31/2021768,11316,63335,30642,964N/A12/31/2020746,75815,73428,29235,286N/A9/30/2020719,46812,10831,15537,444N/A6/30/2020738,13716,13534,21443,757N/A3/31/2020733,57510,97714,94025,278N/A12/31/2019747,11111,91713,67626,705N/A9/30/2019763,01613,775N/A31,746N/A6/30/2019732,2268,881N/A29,950N/A3/31/2019718,63811,642N/A28,304N/A12/31/2018710,4019,742N/A32,309N/A9/30/2018703,9299,797N/A25,499N/A6/30/2018693,4169,497N/A21,456N/A3/31/2018686,2848,944N/A21,553N/A12/31/2017679,66613,175N/A9,369N/A9/30/2017675,64612,827N/A20,570N/A6/30/2017671,33612,521N/A14,621N/A3/31/2017674,42713,119N/A19,334N/A12/31/2016680,3366,590N/A19,477N/A9/30/2016685,8206,915N/A15,079N/A6/30/2016691,6736,448N/A24,018N/A3/31/2016692,0876,023N/A37,155N/A12/31/2015691,5308,052N/A28,352N/A9/30/2015692,1266,696N/A23,682N/A6/30/2015688,3974,587N/A12,824N/Aもっと見るアナリストによる今後の成長予測収入対貯蓄率: 9H2の予測収益成長率 (年間8.6% ) は 貯蓄率 ( 1.9% ) を上回っています。収益対市場: 9H2の収益 ( 8.6% ) German市場 ( 16.9% ) よりも低い成長が予測されています。高成長収益: 9H2の収益は増加すると予測されていますが、大幅には増加しません。収益対市場: 9H2の収益 ( 2.5% ) German市場 ( 6.5% ) よりも低い成長が予測されています。高い収益成長: 9H2の収益 ( 2.5% ) 20%よりも低い成長が予測されています。一株当たり利益成長率予想将来の株主資本利益率将来のROE: 9H2の 自己資本利益率 は、3年後には低くなると予測されています ( 7 %)。成長企業の発掘7D1Y7D1Y7D1YRetail 業界の高成長企業。View Past Performance企業分析と財務データの現状データ最終更新日（UTC時間）企業分析2026/05/07 13:41終値2026/05/07 00:00収益2025/12/31年間収益2025/03/31データソース企業分析に使用したデータはS&P Global Market Intelligence LLC のものです。本レポートを作成するための分析モデルでは、以下のデータを使用しています。データは正規化されているため、ソースが利用可能になるまでに時間がかかる場合があります。パッケージデータタイムフレーム米国ソース例会社財務10年損益計算書キャッシュ・フロー計算書貸借対照表SECフォーム10-KSECフォーム10-Qアナリストのコンセンサス予想+プラス3年予想財務アナリストの目標株価アナリストリサーチレポートBlue Matrix市場価格30年株価配当、分割、措置ICEマーケットデータSECフォームS-1所有権10年トップ株主インサイダー取引SECフォーム4SECフォーム13Dマネジメント10年リーダーシップ・チーム取締役会SECフォーム10-KSECフォームDEF 14A主な進展10年会社からのお知らせSECフォーム8-K* 米国証券を対象とした例であり、非米国証券については、同等の規制書式および情報源を使用。特に断りのない限り、すべての財務データは1年ごとの期間に基づいていますが、四半期ごとに更新されます。これは、TTM（Trailing Twelve Month）またはLTM（Last Twelve Month）データとして知られています。詳細はこちら。分析モデルとスノーフレーク本レポートを生成するために使用した分析モデルの詳細は当社のGithubページでご覧いただけます。また、レポートの使用方法に関するガイドやYoutubeのチュートリアルも掲載しています。シンプリー・ウォールストリート分析モデルを設計・構築した世界トップクラスのチームについてご紹介します。業界およびセクターの指標私たちの業界とセクションの指標は、Simply Wall Stによって6時間ごとに計算されます。アナリスト筋EDION Corporation 1 これらのアナリストのうち、弊社レポートのインプットとして使用した売上高または利益の予想を提出したのは、 。アナリストの投稿は一日中更新されます。5 アナリスト機関Masatoshi KikuchiBofA Global ResearchJun KawaharaDaiwa Securities Co. Ltd.Takahiro KazahayaDeutsche Bank2 その他のアナリストを表示
お知らせ • Apr 04EDION Corporation to Report Fiscal Year 2026 Results on May 11, 2026EDION Corporation announced that they will report fiscal year 2026 results on May 11, 2026
お知らせ • Dec 23EDION Corporation to Report Q3, 2026 Results on Feb 06, 2026EDION Corporation announced that they will report Q3, 2026 results on Feb 06, 2026
お知らせ • Sep 11EDION Corporation to Report Q2, 2026 Results on Nov 06, 2025EDION Corporation announced that they will report Q2, 2026 results on Nov 06, 2025
お知らせ • Jun 11EDION Corporation to Report Q1, 2026 Results on Aug 05, 2025EDION Corporation announced that they will report Q1, 2026 results on Aug 05, 2025
お知らせ • May 09EDION Corporation, Annual General Meeting, Jun 27, 2025EDION Corporation, Annual General Meeting, Jun 27, 2025.
お知らせ • Mar 18EDION Corporation to Report Fiscal Year 2025 Results on May 09, 2025EDION Corporation announced that they will report fiscal year 2025 results on May 09, 2025
お知らせ • Dec 11EDION Corporation to Report Q3, 2025 Results on Feb 12, 2025EDION Corporation announced that they will report Q3, 2025 results on Feb 12, 2025
New Risk • Nov 05New major risk - Revenue and earnings growthEarnings have declined by 6.3% per year over the past 5 years. This is considered a major risk. Ultimately, shareholders want to see a good return on their investment and that generally comes from sharing in the company's profits. If profits are declining over an extended period, then in most cases the share price will decline over time unless the company can turn around its fortunes. A trend of falling earnings can be very difficult to turn around. If the company is well already established it may also be a sign the company has matured and is in decline. In addition, if the company pays dividends it will also likely need to reduce or cut them, striking a dual blow to total shareholder returns. Currently, the following risks have been identified for the company: Major Risk Earnings have declined by 6.3% per year over the past 5 years. Minor Risks Paying a dividend despite having no free cash flows. Shareholders have been diluted in the past year (6.2% increase in shares outstanding).
Reported Earnings • Nov 03Second quarter 2025 earnings released: EPS: JP¥73.58 (vs JP¥62.18 in 2Q 2024)Second quarter 2025 results: EPS: JP¥73.58 (up from JP¥62.18 in 2Q 2024). Revenue: JP¥206.0b (up 7.5% from 2Q 2024). Net income: JP¥7.75b (up 27% from 2Q 2024). Profit margin: 3.8% (up from 3.2% in 2Q 2024). The increase in margin was driven by higher revenue. Revenue is forecast to grow 1.5% p.a. on average during the next 3 years, compared to a 5.8% growth forecast for the Specialty Retail industry in Germany. Over the last 3 years on average, earnings per share has fallen by 8% per year but the company’s share price has increased by 8% per year, which means it is well ahead of earnings.
お知らせ • Sep 27EDION Corporation to Report Q2, 2025 Results on Nov 01, 2024EDION Corporation announced that they will report Q2, 2025 results on Nov 01, 2024
Upcoming Dividend • Sep 20Upcoming dividend of JP¥22.00 per shareEligible shareholders must have bought the stock before 27 September 2024. Payment date: 02 December 2024. Payout ratio is a comfortable 45% but the company is not cash flow positive. Trailing yield: 2.5%. Lower than top quartile of German dividend payers (4.7%). Lower than average of industry peers (3.1%).
Reported Earnings • Aug 05First quarter 2025 earnings released: EPS: JP¥21.70 (vs JP¥11.10 in 1Q 2024)First quarter 2025 results: EPS: JP¥21.70 (up from JP¥11.10 in 1Q 2024). Revenue: JP¥174.5b (up 8.4% from 1Q 2024). Net income: JP¥2.28b (up 109% from 1Q 2024). Profit margin: 1.3% (up from 0.7% in 1Q 2024). The increase in margin was driven by higher revenue. Revenue is forecast to stay flat during the next 2 years compared to a 5.9% growth forecast for the Specialty Retail industry in Germany. Over the last 3 years on average, earnings per share has fallen by 11% per year but the company’s share price has increased by 8% per year, which means it is well ahead of earnings.
お知らせ • Aug 02EDION Corporation (TSE:2730) announces an Equity Buyback for 5,500,000 shares, representing 5.23% for ¥10,000 million.EDION Corporation (TSE:2730) announces a share repurchase program. Under the program, the company will repurchase 5,500,000 shares, representing 5.23% of the outstanding shares for ¥10,000 million. The purpose of the program is to improve capital efficiency, thereby increasing return of profits to shareholders and implementing a flexible capital policy. The program will run until July 31, 2025. As of June 30, 2024, the company had 105,076,349 shares outstanding and 6,929,287 shares in treasury.
Buy Or Sell Opportunity • Jul 31Now 20% undervaluedOver the last 90 days, the stock has risen 7.9% to €10.20. The fair value is estimated to be €12.79, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has been flat over the last 3 years. Earnings per share has declined by 13%. Revenue is forecast to grow by 3.3% in 2 years. Earnings are forecast to grow by 13% in the next 2 years.
Declared Dividend • Jul 11Final dividend of JP¥22.00 announcedShareholders will receive a dividend of JP¥22.00. Ex-date: 27th September 2024 Payment date: 2nd December 2024 Dividend yield will be 239%, which is higher than the industry average of 2.5%. Sustainability & Growth Dividend is covered by earnings (65% earnings payout ratio) but the company has no free cash flows available, indicating it may be using cash reserves or debt to pay the dividend. The dividend has increased by an average of 8.4% per year over the past 10 years. However, payments have been volatile during that time. EPS is expected to grow by 2.0% over the next 2 years, which should provide support to the dividend and adequate earnings cover.
お知らせ • Jun 17EDION Corporation to Report Q1, 2025 Results on Aug 02, 2024EDION Corporation announced that they will report Q1, 2025 results on Aug 02, 2024
Reported Earnings • May 13Full year 2024 earnings released: EPS: JP¥90.07 (vs JP¥112 in FY 2023)Full year 2024 results: EPS: JP¥90.07 (down from JP¥112 in FY 2023). Revenue: JP¥721.1b (flat on FY 2023). Net income: JP¥9.02b (down 21% from FY 2023). Profit margin: 1.3% (down from 1.6% in FY 2023). Revenue is forecast to grow 1.6% p.a. on average during the next 2 years, compared to a 5.6% growth forecast for the Specialty Retail industry in Germany. Over the last 3 years on average, earnings per share has fallen by 13% per year but the company’s share price has increased by 4% per year, which means it is well ahead of earnings.
お知らせ • May 12EDION Corporation, Annual General Meeting, Jun 27, 2024EDION Corporation, Annual General Meeting, Jun 27, 2024.
お知らせ • Mar 29EDION Corporation to Report Fiscal Year 2024 Results on May 10, 2024EDION Corporation announced that they will report fiscal year 2024 results on May 10, 2024
New Risk • Mar 27New minor risk - Shareholder dilutionThe company's shareholders have been diluted in the past year. Increase in shares outstanding: 2.2% This is considered a minor risk. Shareholder dilution occurs when there is an increase in the number of shares on issue that is not proportionally distributed between all shareholders. Often due to the company raising equity capital or some options being converted into stock. All else being equal, if there are more shares outstanding then each existing share will be entitled to a lower proportion of the company's total earnings, thus reducing earnings per share (EPS). While dilution might not always result in lower EPS (like if the company is using the capital to fund an EPS accretive acquisition) in a lot cases it does, along with lower dividends per share and less voting power at shareholder meetings. Currently, the following risks have been identified for the company: Major Risks Debt is not well covered by operating cash flow (14% operating cash flow to total debt). High level of non-cash earnings (24% accrual ratio). Minor Risks Paying a dividend despite having no free cash flows. Shareholders have been diluted in the past year (2.2% increase in shares outstanding).
Upcoming Dividend • Mar 21Upcoming dividend of JP¥22.00 per shareEligible shareholders must have bought the stock before 28 March 2024. Payment date: 01 July 2024. Payout ratio is a comfortable 65% but the company is not cash flow positive. Trailing yield: 2.8%. Lower than top quartile of German dividend payers (5.0%). In line with average of industry peers (3.0%).
Reported Earnings • Feb 04Third quarter 2024 earnings released: EPS: JP¥8.32 (vs JP¥22.76 in 3Q 2023)Third quarter 2024 results: EPS: JP¥8.32 (down from JP¥22.76 in 3Q 2023). Revenue: JP¥185.0b (down 1.3% from 3Q 2023). Net income: JP¥835.0m (down 64% from 3Q 2023). Profit margin: 0.5% (down from 1.2% in 3Q 2023). Revenue is forecast to grow 1.6% p.a. on average during the next 3 years, compared to a 5.7% growth forecast for the Specialty Retail industry in Germany. Over the last 3 years on average, earnings per share has fallen by 12% per year but the company’s share price has increased by 6% per year, which means it is well ahead of earnings.
お知らせ • Dec 08EDION Corporation to Report Q3, 2024 Results on Feb 02, 2024EDION Corporation announced that they will report Q3, 2024 results on Feb 02, 2024
Reported Earnings • Nov 04Second quarter 2024 earnings released: EPS: JP¥62.18 (vs JP¥47.87 in 2Q 2023)Second quarter 2024 results: EPS: JP¥62.18 (up from JP¥47.87 in 2Q 2023). Revenue: JP¥191.6b (up 2.9% from 2Q 2023). Net income: JP¥6.12b (up 25% from 2Q 2023). Profit margin: 3.2% (up from 2.6% in 2Q 2023). The increase in margin was driven by higher revenue. Revenue is forecast to grow 2.3% p.a. on average during the next 3 years, compared to a 6.6% growth forecast for the Specialty Retail industry in Germany.
Upcoming Dividend • Sep 21Upcoming dividend of JP¥22.00 per share at 2.9% yieldEligible shareholders must have bought the stock before 28 September 2023. Payment date: 01 December 2023. Payout ratio is a comfortable 43% but the company is not cash flow positive. Trailing yield: 2.9%. Lower than top quartile of German dividend payers (4.8%). In line with average of industry peers (3.0%).
お知らせ • Sep 15EDION Corporation to Report Q2, 2024 Results on Nov 02, 2023EDION Corporation announced that they will report Q2, 2024 results on Nov 02, 2023
Reported Earnings • Aug 03First quarter 2024 earnings released: EPS: JP¥11.10 (vs JP¥21.22 in 1Q 2023)First quarter 2024 results: EPS: JP¥11.10 (down from JP¥21.22 in 1Q 2023). Revenue: JP¥160.9b (down 2.4% from 1Q 2023). Net income: JP¥1.09b (down 50% from 1Q 2023). Profit margin: 0.7% (down from 1.3% in 1Q 2023). The decrease in margin was driven by lower revenue.
お知らせ • Jun 09EDION Corporation to Report Q1, 2024 Results on Aug 02, 2023EDION Corporation announced that they will report Q1, 2024 results on Aug 02, 2023
Reported Earnings • May 10Full year 2023 earnings released: EPS: JP¥112 (vs JP¥125 in FY 2022)Full year 2023 results: EPS: JP¥112 (down from JP¥125 in FY 2022). Revenue: JP¥720.6b (up 1.0% from FY 2022). Net income: JP¥11.4b (down 13% from FY 2022). Profit margin: 1.6% (down from 1.8% in FY 2022). Revenue is forecast to grow 2.3% p.a. on average during the next 2 years, compared to a 7.1% growth forecast for the Specialty Retail industry in Germany.
Upcoming Dividend • Mar 23Upcoming dividend of JP¥22.00 per share at 3.4% yieldEligible shareholders must have bought the stock before 30 March 2023. Payment date: 30 June 2023. Payout ratio is a comfortable 18% and this is well supported by cash flows. Trailing yield: 3.4%. Lower than top quartile of German dividend payers (4.7%). Higher than average of industry peers (2.9%).
Reported Earnings • Feb 05Third quarter 2023 earnings released: EPS: JP¥22.76 (vs JP¥22.14 in 3Q 2022)Third quarter 2023 results: EPS: JP¥22.76 (up from JP¥22.14 in 3Q 2022). Revenue: JP¥187.4b (up 4.1% from 3Q 2022). Net income: JP¥2.31b (up 1.4% from 3Q 2022). Profit margin: 1.2% (down from 1.3% in 3Q 2022). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 2.1% p.a. on average during the next 3 years, compared to a 4.4% growth forecast for the Specialty Retail industry in Germany.
お知らせ • Dec 21EDION Corporation to Report Q3, 2023 Results on Feb 03, 2023EDION Corporation announced that they will report Q3, 2023 results on Feb 03, 2023
Reported Earnings • Nov 16Second quarter 2023 earnings released: EPS: JP¥47.87 (vs JP¥55.67 in 2Q 2022)Second quarter 2023 results: EPS: JP¥47.87 (down from JP¥55.67 in 2Q 2022). Revenue: JP¥186.3b (up 1.4% from 2Q 2022). Net income: JP¥4.90b (down 17% from 2Q 2022). Profit margin: 2.6% (down from 3.2% in 2Q 2022). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 2.2% p.a. on average during the next 3 years, compared to a 6.0% growth forecast for the Specialty Retail industry in Germany.
Reported Earnings • Nov 06Second quarter 2023 earnings released: EPS: JP¥47.87 (vs JP¥55.67 in 2Q 2022)Second quarter 2023 results: EPS: JP¥47.87 (down from JP¥55.67 in 2Q 2022). Revenue: JP¥186.3b (up 1.4% from 2Q 2022). Net income: JP¥4.90b (down 17% from 2Q 2022). Profit margin: 2.6% (down from 3.2% in 2Q 2022). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 2.2% p.a. on average during the next 3 years, compared to a 6.0% growth forecast for the Specialty Retail industry in Germany.
お知らせ • Nov 05EDION Corporation (TSE:2730) announces an Equity Buyback for 4,000,000 shares, representing 3.91% for ¥5,000 million.EDION Corporation (TSE:2730) announces a share repurchase program. Under the program, the company will repurchase 4,000,000 shares, representing 3.91% of the outstanding shares for ¥5,000 million. The purpose of the program is to improve shareholder returns and to implement a flexible capital policy through improving capital efficiency. The program will run until March 31, 2023. As of October 31, 2022, the company had 102,365,981 shares outstanding and 9,639,655 shares in treasury.
Upcoming Dividend • Sep 22Upcoming dividend of JP¥22.00 per shareEligible shareholders must have bought the stock before 29 September 2022. Payment date: 01 December 2022. Payout ratio is a comfortable 34% and this is well supported by cash flows. Trailing yield: 3.8%. Lower than top quartile of German dividend payers (5.1%). Lower than average of industry peers (4.4%).
お知らせ • Sep 15EDION Corporation to Report Q2, 2023 Results on Nov 04, 2022EDION Corporation announced that they will report Q2, 2023 results on Nov 04, 2022
Reported Earnings • Aug 04First quarter 2023 earnings released: EPS: JP¥21.22 (vs JP¥16.21 in 1Q 2022)First quarter 2023 results: EPS: JP¥21.22 (up from JP¥16.21 in 1Q 2022). Revenue: JP¥164.9b (flat on 1Q 2022). Net income: JP¥2.17b (up 25% from 1Q 2022). Profit margin: 1.3% (up from 1.1% in 1Q 2022). Over the next year, revenue is forecast to stay flat compared to a 9.0% growth forecast for the industry in Germany.
Board Change • Jul 31High number of new directorsOutside Audit & Supervisory Board Member Takashi Okinaka was the last director to join the board, commencing their role in 2022.
お知らせ • Jun 09EDION Corporation to Report Q1, 2023 Results on Aug 03, 2022EDION Corporation announced that they will report Q1, 2023 results on Aug 03, 2022
お知らせ • May 12EDION Corporation, Annual General Meeting, Jun 29, 2022EDION Corporation, Annual General Meeting, Jun 29, 2022.
Reported Earnings • May 11Full year 2022 earnings released: EPS: JP¥125 (vs JP¥155 in FY 2021)Full year 2022 results: EPS: JP¥125 (down from JP¥155 in FY 2021). Revenue: JP¥713.8b (down 7.1% from FY 2021). Net income: JP¥13.1b (down 21% from FY 2021). Profit margin: 1.8% (down from 2.2% in FY 2021). The decrease in margin was driven by lower revenue. Over the next year, revenue is forecast to stay flat compared to a 12% growth forecast for the retail industry in Germany.
Board Change • Apr 27Less than half of directors are independentFollowing the recent departure of a director, there are only 4 independent directors on the board. The company's board is composed of: 4 independent directors. 7 non-independent directors. Independent Director Yoshihiko Fukushima was the last independent director to join the board, commencing their role in 2019. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.
お知らせ • Apr 07EDION Corporation to Report Fiscal Year 2022 Results on May 10, 2022EDION Corporation announced that they will report fiscal year 2022 results on May 10, 2022
Upcoming Dividend • Mar 23Upcoming dividend of JP¥22.00 per shareEligible shareholders must have bought the stock before 30 March 2022. Payment date: 30 June 2022. Payout ratio is a comfortable 38% but the company is paying out more than the cash it is generating. Trailing yield: 3.7%. Within top quartile of German dividend payers (3.6%). Higher than average of industry peers (2.4%).
Reported Earnings • Feb 06Third quarter 2022 earnings: Revenues and EPS in line with analyst expectationsThird quarter 2022 results: EPS: JP¥22.14 (down from JP¥40.08 in 3Q 2021). Revenue: JP¥180.0b (down 9.4% from 3Q 2021). Net income: JP¥2.28b (down 47% from 3Q 2021). Profit margin: 1.3% (down from 2.2% in 3Q 2021). The decrease in margin was driven by lower revenue. Revenue was in line with analyst estimates. Over the next year, revenue is forecast to grow 1.5%, compared to a 17% growth forecast for the industry in Germany.
Reported Earnings • Nov 11Second quarter 2022 earnings released: EPS JP¥55.67 (vs JP¥68.60 in 2Q 2021)The company reported a poor second quarter result with weaker earnings, revenues and profit margins. Second quarter 2022 results: Revenue: JP¥183.7b (down 11% from 2Q 2021). Net income: JP¥5.87b (down 20% from 2Q 2021). Profit margin: 3.2% (down from 3.5% in 2Q 2021). The decrease in margin was driven by lower revenue.
Upcoming Dividend • Sep 22Upcoming dividend of JP¥22.00 per shareEligible shareholders must have bought the stock before 29 September 2021. Payment date: 01 December 2021. Trailing yield: 4.1%. Within top quartile of German dividend payers (3.2%). Higher than average of industry peers (2.2%).
Reported Earnings • Aug 12First quarter 2022 earnings released: EPS JP¥16.21 (vs JP¥28.49 in 1Q 2021)The company reported a poor first quarter result with weaker earnings, revenues and profit margins. First quarter 2022 results: Revenue: JP¥165.1b (down 5.8% from 1Q 2021). Net income: JP¥1.74b (down 43% from 1Q 2021). Profit margin: 1.1% (down from 1.7% in 1Q 2021). The decrease in margin was driven by lower revenue.
Reported Earnings • May 18Full year 2021 earnings released: EPS JP¥155 (vs JP¥101 in FY 2020)The company reported a strong full year result with improved earnings, revenues and profit margins. Full year 2021 results: Revenue: JP¥768.1b (up 4.7% from FY 2020). Net income: JP¥16.6b (up 52% from FY 2020). Profit margin: 2.2% (up from 1.5% in FY 2020). The increase in margin was driven by higher revenue.
お知らせ • Mar 11EDION Corporation to Report Fiscal Year 2021 Results on May 14, 2021EDION Corporation announced that they will report fiscal year 2021 results on May 14, 2021
Reported Earnings • Feb 04Third quarter 2021 earnings released: EPS JP¥40.08 (vs JP¥6.25 in 3Q 2020)The company reported a strong third quarter result with improved earnings, revenues and profit margins. Third quarter 2021 results: Revenue: JP¥198.7b (up 16% from 3Q 2020). Net income: JP¥4.29b (up JP¥3.63b from 3Q 2020). Profit margin: 2.2% (up from 0.4% in 3Q 2020). The increase in margin was driven by higher revenue.