Switch theme
Sign up to access all valuation multiples
H2O Retailing Corp is a Japan-based retailer that provides a broad range of merchandise to meet consumers’ needs, from daily needs to special products. The company’s core business is the department store business, which includes both the Hankyu and Hanshin department store chains. Superstore business is the company’s another major business arm, including the Izumiya and Hankyu Oasis store chains. H2O Retailing also runs a specialty store business, engaged in providing cosmetics, ladies' footwear, and other products and services. In addition to retail businesses, the company operates other businesses as well, such as hotels and restaurants.
1947
25.4K+
LTM Revenue $4.6B
LTM EBITDA n/a
$2.4B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
H2O Retailing has a last 12-month revenue of $4.6B and a last 12-month EBITDA of n/a.
In the most recent fiscal year, H2O Retailing achieved revenue of $4.4B and an EBITDA of $290M.
H2O Retailing expects next 12-month revenue of XXX and NTM EBITDA of XXX
See H2O Retailing valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $4.2B | $4.4B | XXX | XXX | XXX |
| Gross Profit | $1.5B | $1.8B | XXX | XXX | XXX |
| Gross Margin | 35% | 40% | XXX | XXX | XXX |
| EBITDA | $278M | $290M | XXX | XXX | XXX |
| EBITDA Margin | 7% | 7% | XXX | XXX | XXX |
| Net Profit | $65.6M | $109M | XXX | XXX | XXX |
| Net Margin | 2% | 2% | XXX | XXX | XXX |
| Net Debt | $935M | $801M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, H2O Retailing's stock price is JPY 1994 (or $13).
H2O Retailing has current market cap of JPY 240B (or $1.6B), and EV of JPY 362B (or $2.4B).
See H2O Retailing trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2.4B | $1.6B | XXX | XXX | XXX | XXX | $1.72 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, H2O Retailing has market cap of $1.6B and EV of $2.4B.
H2O Retailing's trades at 0.5x LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate H2O Retailing's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for H2O Retailing and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $2.4B | XXX | XXX | XXX |
| EV/Revenue | 0.5x | XXX | XXX | XXX |
| EV/EBITDA | n/a | XXX | XXX | XXX |
| P/E | 8.3x | XXX | XXX | XXX |
| P/E/Growth | -1.8x | XXX | XXX | XXX |
| EV/FCF | 28.8x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpH2O Retailing's NTM/LTM revenue growth is 3%
H2O Retailing's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, H2O Retailing's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate H2O Retailing's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for H2O Retailing and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 5% | XXX | XXX | XXX | XXX |
| EBITDA Margin | n/a | XXX | XXX | XXX | XXX |
| EBITDA Growth | 4% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 40% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Ghitha Holding | XXX | XXX | XXX | XXX | XXX | XXX |
| Ahold Delhaize | XXX | XXX | XXX | XXX | XXX | XXX |
| Coles Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Woolworths Group | XXX | XXX | XXX | XXX | XXX | XXX |
| CP All | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
H2O Retailing acquired XXX companies to date.
Last acquisition by H2O Retailing was XXXXXXXX, XXXXX XXXXX XXXXXX . H2O Retailing acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was H2O Retailing founded? | H2O Retailing was founded in 1947. |
| Where is H2O Retailing headquartered? | H2O Retailing is headquartered in Japan. |
| How many employees does H2O Retailing have? | As of today, H2O Retailing has 25.4K+ employees. |
| Is H2O Retailing publicy listed? | Yes, H2O Retailing is a public company listed on TKS. |
| What is the stock symbol of H2O Retailing? | H2O Retailing trades under 8242 ticker. |
| When did H2O Retailing go public? | H2O Retailing went public in 1962. |
| Who are competitors of H2O Retailing? | Similar companies to H2O Retailing include e.g. Ghitha Holding, Ahold Delhaize, Coles Group, Woolworths Group. |
| What is the current market cap of H2O Retailing? | H2O Retailing's current market cap is $1.6B |
| What is the current revenue of H2O Retailing? | H2O Retailing's last 12-month revenue is $4.6B. |
| What is the current EV/Revenue multiple of H2O Retailing? | Current revenue multiple of H2O Retailing is 0.5x. |
| What is the current revenue growth of H2O Retailing? | H2O Retailing revenue growth between 2023 and 2024 was 5%. |
| Is H2O Retailing profitable? | Yes, H2O Retailing is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
