Xebio Holdings Co., Ltd. logo

Xebio Holdings Co., Ltd.

8281.T

JPXConsumer CyclicalSpecialty Retail

Latest quote

¥1,191

−¥21.00 · -1.73%

Aug 24, 3:30 PM JST

8281.T company overview

Regular session · JST · Market data may be delayed.

Company profile

Company website

Xebio Holdings Co., Ltd., along with its affiliated companies, operates a diverse sports-related business primarily within Japan, specializing in the retail and distribution of athletic equipment and apparel. The company manages an extensive portfolio of specialized retail formats, including large-scale multi-sport stores like "The Super Sports XEBIO," smaller and medium-sized equipment outlets such as "XEBIO Sports Express" and "NEXAS," and urban-focused "Victoria" brand stores. General sporting goods are also offered under the "Takeda Sports" banner. For niche markets, they operate "Victoria Golf" and "Golf Partner" for golf products, "L-Breath" for outdoor gear, and "next" and "X'tyle" for apparel. Complementary businesses include "X'tyleVision" for sports eyewear and "Xiasis" for health, fitness, and medical products. Beyond its retail presence, Xebio Holdings owns and operates the "Free Blades" ice hockey team, the "Xebio Arena," and "XSPOT" sports community stations. The company's diversified activities further encompass the acquisition and sale of golf merchandise; various corporate services such as marketing, research, consulting, event management, and property administration; alongside international business and research & development initiatives. They are also involved in developing and managing digital sports platforms and overseeing e-commerce operations. Additionally, Xebio provides sales agency services, human resource development, and temporary staffing solutions, in addition to managing a credit card business. Established in 1962, the company is headquartered in Koriyama, Japan.

Industry
Specialty Retail
Sector
Consumer Cyclical
Headquarters
JP
CEO
Tomoyoshi Morohashi
Listed since
Jan 1, 2001
Employees
2,446

Market position

Day range

Current ¥1,191

52-week range

Current ¥1,191

Open
¥1,215
Previous close
¥1,212
Volume
93.2K
0.79× average
Average volume
117.57K
Average daily volume
Market cap
49.29B JPY
Beta
0.27
Market reference 1
50-day average
¥1,099.44
+8.33% above average
200-day average
¥1,061.62
+12.19% above average

Financials

Financial snapshot

Latest / TTM

Valuation & yield

Enterprise value
31.55B JPY
P/E (TTM)
133.67×
P/B (TTM)
0.41×
P/S (TTM)
0.19×
EV / EBITDA
6.63×
Earnings yield
-5.27%
Free cash flow yield
5.62%
Dividend yield
2.94%

Profitability & efficiency

Gross margin
37.62%
Operating margin
1.35%
Net margin
0.14%
Return on equity
-1.83%
Return on assets
-1.05%
Return on invested capital
1.77%

Financial health

Debt / equity
0.1×
Current ratio
1.83×
Altman Z-score
2.58
Piotroski F-score
5 of 9

Financial statements

Margin trends

Profitability as a percentage of reported revenue.

Gross marginOperating marginNet margin
Gross, operating, and net margin trends43%27%11%-5%Gross margin, FY2021: 38.99%Gross margin, FY2022: 38.35%Gross margin, FY2023: 38.31%Gross margin, FY2024: 36.80%Gross margin, FY2025: 37.69%Operating margin, FY2021: 2.24%Operating margin, FY2022: 3.48%Operating margin, FY2023: 1.73%Operating margin, FY2024: 2.80%Operating margin, FY2025: 0.94%Net margin, FY2021: 1.72%Net margin, FY2022: 2.26%Net margin, FY2023: 1.07%Net margin, FY2024: 0.39%Net margin, FY2025: -0.86%FY2021FY2022FY2023FY2024FY2025
Gross margin FY2021 38.99%. Gross margin FY2022 38.35%. Gross margin FY2023 38.31%. Gross margin FY2024 36.80%. Gross margin FY2025 37.69%. Operating margin FY2021 2.24%. Operating margin FY2022 3.48%. Operating margin FY2023 1.73%. Operating margin FY2024 2.80%. Operating margin FY2025 0.94%. Net margin FY2021 1.72%. Net margin FY2022 2.26%. Net margin FY2023 1.07%. Net margin FY2024 0.39%. Net margin FY2025 -0.86%.

Income trends

Revenue

252.33B JPY+0.69%

Operating income

2.37B JPY-66.16%

Net income

−2.16B JPY−3.14B JPY
Income trends across reported periods277.78B JPY175.98B JPY74.18B JPY−27.61B JPYRevenue, FY2021: 223.28B JPYRevenue, FY2022: 239.29B JPYRevenue, FY2023: 242.43B JPYRevenue, FY2024: 250.6B JPYRevenue, FY2025: 252.33B JPYOperating income, FY2021: 5B JPYOperating income, FY2022: 8.33B JPYOperating income, FY2023: 4.2B JPYOperating income, FY2024: 7.01B JPYOperating income, FY2025: 2.37B JPYNet income, FY2021: 3.84B JPYNet income, FY2022: 5.4B JPYNet income, FY2023: 2.59B JPYNet income, FY2024: 971M JPYNet income, FY2025: −2.16B JPYFY2021FY2022FY2023FY2024FY2025
Revenue FY2021 223.28B JPY. Revenue FY2022 239.29B JPY. Revenue FY2023 242.43B JPY. Revenue FY2024 250.6B JPY. Revenue FY2025 252.33B JPY. Operating income FY2021 5B JPY. Operating income FY2022 8.33B JPY. Operating income FY2023 4.2B JPY. Operating income FY2024 7.01B JPY. Operating income FY2025 2.37B JPY. Net income FY2021 3.84B JPY. Net income FY2022 5.4B JPY. Net income FY2023 2.59B JPY. Net income FY2024 971M JPY. Net income FY2025 −2.16B JPY.
Metric (JPY)FY2025FY2024FY2023FY2022FY2021
Revenue252.33B JPY250.6B JPY242.43B JPY239.29B JPY223.28B JPY
Cost of goods sold157.24B JPY158.37B JPY149.55B JPY147.52B JPY136.23B JPY
Gross profit95.09B JPY92.23B JPY92.89B JPY91.77B JPY87.05B JPY
Selling, general, and administrative92.72B JPY85.23B JPY84.29B JPY80.01B JPY78.58B JPY
Operating expenses92.72B JPY85.23B JPY88.68B JPY83.45B JPY82.05B JPY
Interest income33M JPY15M JPY84M JPY76M JPY49M JPY
Interest expense103M JPY105M JPY104M JPY64M JPY120M JPY
Depreciation and amortization6.97B JPY5.93B JPY5.09B JPY4.07B JPY4.25B JPY
Operating income2.37B JPY7.01B JPY4.2B JPY8.33B JPY5B JPY
Net income−2.16B JPY971M JPY2.59B JPY5.4B JPY3.84B JPY

Company facts updated Aug 24, 2026.

Earnings

Latest EPS result
68.14

EPS: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly EPS actual values compared with estimates79.4524.8-29.86-84.51Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Q4 2024, reported Nov 8, 2024: actual -17.72, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Feb 14, 2025: actual 44.48, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 9, 2025: actual -67.99, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Aug 8, 2025: actual 6.96, estimate —, surprise —, Comparison unavailable. Q4 2025, reported Nov 14, 2025: actual -2.95, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Feb 13, 2026: actual 16.92, estimate —, surprise —, Comparison unavailable. Q2 2026, reported May 15, 2026: actual -73.2, estimate —, surprise —, Comparison unavailable. Q3 2026, reported Aug 14, 2026: actual 68.14, estimate —, surprise —, Comparison unavailable.

Revenue: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly Revenue actual values compared with estimates70.97B66.4B61.84B57.27BQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Q4 2024, reported Nov 8, 2024: actual 60.04B JPY, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Feb 14, 2025: actual 63.08B JPY, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 9, 2025: actual 62.35B JPY, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Aug 8, 2025: actual 64.31B JPY, estimate —, surprise —, Comparison unavailable. Q4 2025, reported Nov 14, 2025: actual 60B JPY, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Feb 13, 2026: actual 64.5B JPY, estimate —, surprise —, Comparison unavailable. Q2 2026, reported May 15, 2026: actual 63.53B JPY, estimate —, surprise —, Comparison unavailable. Q3 2026, reported Aug 14, 2026: actual 68.24B JPY, estimate —, surprise —, Comparison unavailable.

Corporate actions

Annual dividends per share

Cash distributions grouped by calendar year; partial years are marked.

¥35.00

2025 complete year+16.7% since 2021

2026 partial: ¥17.50

* Partial calendar year in the available dividend history.

Corporate action history

DividendUpcoming

Ex-dividend Sep 29, 2026

¥17.50

Semi-Annual

Record Sep 30, 2026 · Payment Sep 29, 2026

DividendUpcoming

Ex-dividend Mar 30, 2027

¥17.50

Semi-Annual

Record Mar 31, 2027 · Payment Mar 30, 2027

Dividend

Ex-dividend Mar 30, 2026

¥17.50

Semi-Annual

Record Mar 31, 2026 · Payment Jun 11, 2026

Dividend

Ex-dividend Sep 29, 2025

¥17.50

Semi-Annual

Record Sep 30, 2025 · Payment Dec 11, 2025

Dividend

Ex-dividend Mar 28, 2025

¥17.50

Semi-Annual

Record Mar 31, 2025 · Payment Jun 12, 2025

Dividend

Ex-dividend Sep 27, 2024

¥15.00

Semi-Annual

Record Sep 30, 2024 · Payment Dec 11, 2024

8281.T peers

ETFs holding 8281.T

Funds reporting this stock among their holdings, ordered by reported position size.

Continue in GoAI

Research 8281.T

research.disclaimer