Isetan Mitsukoshi Holdings Ltd.

TSE:3099 Stock Report

Market Cap: JP¥898.4b

Isetan Mitsukoshi Holdings Valuation

Is 3099 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 3099 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 3099 (¥2431) is trading below our estimate of fair value (¥2939.3)

Significantly Below Fair Value: 3099 is trading below fair value, but not by a significant amount.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 3099?

Key metric: As 3099 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 3099. This is calculated by dividing 3099's market cap by their current earnings.
What is 3099's PE Ratio?
PE Ratio13.6x
EarningsJP¥66.11b
Market CapJP¥898.41b

Price to Earnings Ratio vs Peers

How does 3099's PE Ratio compare to its peers?

The above table shows the PE ratio for 3099 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average18.3x
7453 Ryohin Keikaku
21.9x5.7%JP¥912.2b
3086 J. Front Retailing
10.9x-6.3%JP¥500.5b
7532 Pan Pacific International Holdings
29.4x9.8%JP¥2.5t
8233 Takashimaya Company
11.1x7.1%JP¥395.5b
3099 Isetan Mitsukoshi Holdings
13.6x-1.1%JP¥898.4b

Price-To-Earnings vs Peers: 3099 is good value based on its Price-To-Earnings Ratio (13.6x) compared to the peer average (18.3x).

Price to Earnings Ratio vs Industry

How does 3099's PE Ratio compare vs other companies in the JP Multiline Retail Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
No more companies available in this PE range
3099 13.6xIndustry Avg. 15.5xNo. of Companies5PE01224364860+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 3099 is good value based on its Price-To-Earnings Ratio (13.6x) compared to the JP Multiline Retail industry average (15.5x).

Price to Earnings Ratio vs Fair Ratio

What is 3099's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

3099 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio13.6x
Fair PE Ratio18.9x

Price-To-Earnings vs Fair Ratio: 3099 is good value based on its Price-To-Earnings Ratio (13.6x) compared to the estimated Fair Price-To-Earnings Ratio (18.9x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 3099 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentJP¥2,431.00
JP¥3,005.56
+23.6%
17.0%JP¥3,700.00JP¥2,100.00n/a9
Dec ’25JP¥2,130.50
JP¥2,994.44
+40.6%
17.2%JP¥3,700.00JP¥2,100.00n/a9
Nov ’25JP¥2,257.50
JP¥3,005.56
+33.1%
16.7%JP¥3,700.00JP¥2,100.00n/a9
Oct ’25JP¥2,345.00
JP¥3,161.11
+34.8%
19.2%JP¥3,900.00JP¥2,100.00n/a9
Sep ’25JP¥2,193.00
JP¥3,222.22
+46.9%
18.3%JP¥3,900.00JP¥2,100.00n/a9
Aug ’25JP¥2,712.00
JP¥3,306.25
+21.9%
17.4%JP¥3,900.00JP¥2,100.00n/a8
Jul ’25JP¥3,152.00
JP¥3,031.25
-3.8%
16.8%JP¥3,700.00JP¥2,100.00n/a8
Jun ’25JP¥3,261.00
JP¥2,600.00
-20.3%
13.4%JP¥3,150.00JP¥2,100.00n/a8
May ’25JP¥2,199.00
JP¥2,275.00
+3.5%
16.8%JP¥2,800.00JP¥1,500.00n/a8
Apr ’25JP¥2,426.00
JP¥2,144.44
-11.6%
16.1%JP¥2,700.00JP¥1,500.00n/a9
Mar ’25JP¥2,114.00
JP¥2,047.78
-3.1%
13.9%JP¥2,450.00JP¥1,500.00n/a9
Feb ’25JP¥1,751.50
JP¥1,903.33
+8.7%
12.5%JP¥2,200.00JP¥1,400.00n/a9
Jan ’25JP¥1,534.00
JP¥1,881.11
+22.6%
11.5%JP¥2,100.00JP¥1,400.00n/a9
Dec ’24JP¥1,710.50
JP¥1,864.44
+9.0%
11.2%JP¥2,100.00JP¥1,400.00JP¥2,130.509
Nov ’24JP¥1,692.50
JP¥1,778.89
+5.1%
12.2%JP¥2,100.00JP¥1,400.00JP¥2,257.509
Oct ’24JP¥1,731.50
JP¥1,734.44
+0.2%
10.7%JP¥2,000.00JP¥1,400.00JP¥2,345.009
Sep ’24JP¥1,702.50
JP¥1,676.67
-1.5%
9.1%JP¥1,900.00JP¥1,400.00JP¥2,193.009
Aug ’24JP¥1,589.00
JP¥1,608.89
+1.3%
9.0%JP¥1,800.00JP¥1,400.00JP¥2,712.009
Jul ’24JP¥1,462.00
JP¥1,586.67
+8.5%
8.0%JP¥1,780.00JP¥1,400.00JP¥3,152.009
Jun ’24JP¥1,413.00
JP¥1,575.56
+11.5%
8.4%JP¥1,780.00JP¥1,350.00JP¥3,261.009
May ’24JP¥1,522.00
JP¥1,450.00
-4.7%
11.5%JP¥1,700.00JP¥1,250.00JP¥2,199.009
Apr ’24JP¥1,482.00
JP¥1,450.00
-2.2%
11.5%JP¥1,700.00JP¥1,250.00JP¥2,426.009
Mar ’24JP¥1,384.00
JP¥1,418.89
+2.5%
12.2%JP¥1,700.00JP¥1,220.00JP¥2,114.009
Feb ’24JP¥1,394.00
JP¥1,325.00
-4.9%
14.6%JP¥1,700.00JP¥1,100.00JP¥1,751.508
Jan ’24JP¥1,437.00
JP¥1,271.25
-11.5%
16.9%JP¥1,600.00JP¥920.00JP¥1,534.008
Dec ’23JP¥1,301.00
JP¥1,256.25
-3.4%
16.1%JP¥1,600.00JP¥920.00JP¥1,710.508

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/21 06:37
End of Day Share Price 2024/12/20 00:00
Earnings2024/09/30
Annual Earnings2024/03/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Isetan Mitsukoshi Holdings Ltd. is covered by 21 analysts. 7 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Ryota HimenoBarclays
Hidehiko AokiBofA Global Research
Masataka KunitoCitigroup Inc