View ValuationEDION 향후 성장Future 기준 점검 1/6EDION (는) 각각 연간 8.6% 및 2.5% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 8.4% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 7% 로 예상됩니다.핵심 정보8.6%이익 성장률8.44%EPS 성장률Specialty Retail 이익 성장26.6%매출 성장률2.5%향후 자기자본이익률7.05%애널리스트 커버리지Low마지막 업데이트10 Feb 2026최근 향후 성장 업데이트업데이트 없음모든 업데이트 보기Recent updates공지 • 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, 2026공지 • Dec 23EDION Corporation to Report Q3, 2026 Results on Feb 06, 2026EDION Corporation announced that they will report Q3, 2026 results on Feb 06, 2026공지 • Sep 11EDION Corporation to Report Q2, 2026 Results on Nov 06, 2025EDION Corporation announced that they will report Q2, 2026 results on Nov 06, 2025공지 • Jun 11EDION Corporation to Report Q1, 2026 Results on Aug 05, 2025EDION Corporation announced that they will report Q1, 2026 results on Aug 05, 2025공지 • May 09EDION Corporation, Annual General Meeting, Jun 27, 2025EDION Corporation, Annual General Meeting, Jun 27, 2025.공지 • 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, 2025공지 • 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.공지 • 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.공지 • 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.공지 • 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.공지 • May 12EDION Corporation, Annual General Meeting, Jun 27, 2024EDION Corporation, Annual General Meeting, Jun 27, 2024.공지 • 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.공지 • 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%).공지 • 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.공지 • 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.공지 • 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.공지 • 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%).공지 • 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.공지 • Jun 09EDION Corporation to Report Q1, 2023 Results on Aug 03, 2022EDION Corporation announced that they will report Q1, 2023 results on Aug 03, 2022공지 • 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.공지 • 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.공지 • 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.이익 및 매출 성장 예측DB:9H2 - 애널리스트 향후 추정치 및 과거 재무 데이터 (JPY Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수3/31/2028827,00017,60013,70030,20013/31/2027810,00017,40012,90029,40013/31/2026789,00015,60015,60032,100112/31/2025781,41814,29615,56826,841N/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/A더 보기애널리스트 향후 성장 전망수입 대 저축률: 9H2 의 연간 예상 수익 증가율(8.6%)이 saving rate(1.9%)보다 높습니다.수익 vs 시장: 9H2 의 연간 수익(8.6%)이 German 시장(16.9%)보다 느리게 성장할 것으로 예상됩니다.고성장 수익: 9H2 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.수익 대 시장: 9H2 의 수익(연간 2.5%)이 German 시장(연간 6.5%)보다 느리게 성장할 것으로 예상됩니다.고성장 매출: 9H2 의 수익(연간 2.5%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: 9H2의 자본 수익률은 3년 후 7%로 낮을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YRetail 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/05/07 11:07종가2026/05/07 00:00수익2025/12/31연간 수익2025/03/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스EDION Corporation는 5명의 분석가가 다루고 있습니다. 이 중 1명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Masatoshi KikuchiBofA Global ResearchJun KawaharaDaiwa Securities Co. Ltd.Takahiro KazahayaDeutsche Bank2명의 분석가 더 보기
공지 • 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
공지 • 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
공지 • 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
공지 • 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
공지 • May 09EDION Corporation, Annual General Meeting, Jun 27, 2025EDION Corporation, Annual General Meeting, Jun 27, 2025.
공지 • 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
공지 • 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.
공지 • 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.
공지 • 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.
공지 • 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.
공지 • May 12EDION Corporation, Annual General Meeting, Jun 27, 2024EDION Corporation, Annual General Meeting, Jun 27, 2024.
공지 • 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.
공지 • 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%).
공지 • 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.
공지 • 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.
공지 • 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.
공지 • 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%).
공지 • 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.
공지 • 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
공지 • 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.
공지 • 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.
공지 • 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.