USS Co., Ltd.

TSE:4732 Stock Report

Market Cap: JP¥789.3b

USS Future Growth

Future criteria checks 2/6

USS is forecast to grow earnings and revenue by 1.5% and 2.4% per annum respectively. EPS is expected to grow by 4.2% per annum. Return on equity is forecast to be 20.7% in 3 years.

Key information

1.5%

Earnings growth rate

4.15%

EPS growth rate

Specialty Retail earnings growth7.4%
Revenue growth rate2.4%
Future return on equity20.67%
Analyst coverage

Good

Last updated05 Dec 2025

Recent future growth updates

USS Co., Ltd. (TSE:4732) Just Released Its Annual Results And Analysts Are Updating Their Estimates

May 15
USS Co., Ltd. (TSE:4732) Just Released Its Annual Results And Analysts Are Updating Their Estimates

Recent updates

We Think USS (TSE:4732) Can Manage Its Debt With Ease

Dec 06
We Think USS (TSE:4732) Can Manage Its Debt With Ease

If EPS Growth Is Important To You, USS (TSE:4732) Presents An Opportunity

Nov 10
If EPS Growth Is Important To You, USS (TSE:4732) Presents An Opportunity

USS Co., Ltd.'s (TSE:4732) Popularity With Investors Is Under Threat From Overpricing

Oct 28
USS Co., Ltd.'s (TSE:4732) Popularity With Investors Is Under Threat From Overpricing

We Like USS' (TSE:4732) Returns And Here's How They're Trending

Oct 10
We Like USS' (TSE:4732) Returns And Here's How They're Trending

USS (TSE:4732) Will Pay A Larger Dividend Than Last Year At ¥25.20

Sep 25
USS (TSE:4732) Will Pay A Larger Dividend Than Last Year At ¥25.20

A Look At The Fair Value Of USS Co., Ltd. (TSE:4732)

Jun 13
A Look At The Fair Value Of USS Co., Ltd. (TSE:4732)

USS (TSE:4732) Seems To Use Debt Rather Sparingly

May 30
USS (TSE:4732) Seems To Use Debt Rather Sparingly

USS Co., Ltd. (TSE:4732) Just Released Its Annual Results And Analysts Are Updating Their Estimates

May 15
USS Co., Ltd. (TSE:4732) Just Released Its Annual Results And Analysts Are Updating Their Estimates

Getting In Cheap On USS Co., Ltd. (TSE:4732) Is Unlikely

Apr 20
Getting In Cheap On USS Co., Ltd. (TSE:4732) Is Unlikely

Returns On Capital Are A Standout For USS (TSE:4732)

Mar 21
Returns On Capital Are A Standout For USS (TSE:4732)

Here's Why We Think USS (TSE:4732) Might Deserve Your Attention Today

Mar 07
Here's Why We Think USS (TSE:4732) Might Deserve Your Attention Today

These 4 Measures Indicate That USS (TSE:4732) Is Using Debt Safely

Feb 19
These 4 Measures Indicate That USS (TSE:4732) Is Using Debt Safely

Estimating The Fair Value Of USS Co., Ltd. (TSE:4732)

Dec 23
Estimating The Fair Value Of USS Co., Ltd. (TSE:4732)

Earnings and Revenue Growth Forecasts

TSE:4732 - Analysts future estimates and past financials data (JPY Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
3/31/2028117,85041,90038,94349,4434
3/31/2027114,98340,72832,26146,5366
3/31/2026111,91740,09836,60041,3006
9/30/2025107,54439,44732,24038,212N/A
6/30/2025105,77038,61632,61337,724N/A
3/31/2025104,02137,63633,88738,157N/A
12/31/2024102,74436,05133,18937,411N/A
9/30/202499,96934,88238,18740,931N/A
6/30/202499,31734,05641,48344,339N/A
3/31/202497,60632,90644,48547,150N/A
12/31/202395,88432,60232,55937,228N/A
9/30/202394,44231,55833,55638,180N/A
6/30/202391,57130,67336,17940,813N/A
3/31/202388,77830,00832,34136,907N/A
12/31/202286,26729,39831,52133,923N/A
9/30/202284,12730,13639,38841,699N/A
6/30/202282,24829,83435,33237,405N/A
3/31/202281,48229,74534,59436,630N/A
12/31/202180,5338,52533,94335,897N/A
9/30/202180,3817,30034,89236,745N/A
6/30/202179,1886,75231,27936,873N/A
3/31/202174,8744,02229,42238,407N/A
12/31/202073,92320,07928,61438,076N/A
9/30/202073,62819,34719,49129,367N/A
6/30/202074,33818,99420,50627,356N/A
3/31/202078,14320,63422,72627,245N/A
12/31/201979,75325,33724,90529,281N/A
9/30/201979,85825,44228,59133,089N/A
6/30/201979,78225,363N/A33,623N/A
3/31/201979,90825,543N/A32,894N/A
12/31/201879,48925,087N/A33,545N/A
9/30/201879,17324,819N/A32,923N/A
6/30/201877,50224,728N/A32,196N/A
3/31/201875,15324,285N/A32,505N/A
12/31/201772,56024,213N/A28,980N/A
9/30/201769,64623,868N/A30,256N/A
6/30/201768,23323,220N/A29,410N/A
3/31/201767,17922,909N/A28,882N/A
12/31/201666,86822,362N/A26,767N/A
9/30/201667,31922,025N/A29,009N/A
6/30/201668,18722,373N/A28,244N/A
3/31/201668,60722,477N/A26,030N/A
12/31/201568,81422,387N/A27,186N/A
9/30/201568,85522,569N/A26,295N/A
6/30/201568,18822,206N/A25,536N/A
3/31/201567,46621,661N/A24,287N/A
12/31/201467,71321,376N/A24,151N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 4732's forecast earnings growth (1.5% per year) is above the savings rate (0.6%).

Earnings vs Market: 4732's earnings (1.5% per year) are forecast to grow slower than the JP market (8.3% per year).

High Growth Earnings: 4732's earnings are forecast to grow, but not significantly.

Revenue vs Market: 4732's revenue (2.4% per year) is forecast to grow slower than the JP market (4.6% per year).

High Growth Revenue: 4732's revenue (2.4% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 4732's Return on Equity is forecast to be high in 3 years time (20.7%)

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/12/08 00:51
End of Day Share Price 2025/12/08 00:00
Earnings2025/09/30
Annual Earnings2025/03/31

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.

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 Github.

Analyst Sources

USS Co., Ltd. is covered by 12 analysts. 6 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Koichi SugimotoBofA Global Research
Manabu HagiwaraCitigroup Inc
Jiro KojimaDaiwa Securities Co. Ltd.