image
Consumer Defensive - Household & Personal Products - NASDAQ - JP
$ 3.73
0.865 %
$ 1.57 M
Market Cap
-26.64
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one TKLF stock under the worst case scenario is HIDDEN Compared to the current market price of 3.73 USD, Yoshitsu Co., Ltd is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one TKLF stock under the base case scenario is HIDDEN Compared to the current market price of 3.73 USD, Yoshitsu Co., Ltd is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one TKLF stock under the best case scenario is HIDDEN Compared to the current market price of 3.73 USD, Yoshitsu Co., Ltd is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart TKLF

image
$4.2$4.2$4.0$4.0$3.8$3.8$3.6$3.6$3.4$3.4$3.2$3.2$3.0$3.0$2.8$2.815 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
196 M REVENUE
15.29%
874 M OPERATING INCOME
15180.80%
7.48 M NET INCOME
192.92%
1.9 M OPERATING CASH FLOW
107.39%
411 M INVESTING CASH FLOW
55362.60%
-1.78 M FINANCING CASH FLOW
-13.98%
49 M REVENUE
0.00%
1.61 M OPERATING INCOME
0.00%
668 K NET INCOME
0.00%
-992 K OPERATING CASH FLOW
-0.00%
-320 K INVESTING CASH FLOW
-0.00%
1.24 M FINANCING CASH FLOW
0.00%
Balance Sheet Yoshitsu Co., Ltd
image
Current Assets 18.5 B
Cash & Short-Term Investments 375 M
Receivables 114 M
Other Current Assets 18 B
Non-Current Assets 20.7 M
Long-Term Investments 2.72 M
PP&E 13 M
Other Non-Current Assets 4.99 M
97.25 %Total Assets$18.5b
Current Liabilities 14.1 B
Accounts Payable 33.8 M
Short-Term Debt 8.58 B
Other Current Liabilities 5.53 B
Non-Current Liabilities 1.9 B
Long-Term Debt 1.27 B
Other Non-Current Liabilities 628 M
53.48 %34.48 %7.92 %3.92 %Total Liabilities$16.0b
EFFICIENCY
Earnings Waterfall Yoshitsu Co., Ltd
image
Revenue 196 M
Cost Of Revenue 172 M
Gross Profit 23.4 M
Operating Expenses 17.6 M
Operating Income 874 M
Other Expenses 867 M
Net Income 7.48 M
900m900m800m800m700m700m600m600m500m500m400m400m300m300m200m200m100m100m00196m(172m)23m(18m)874m(867m)7mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
11.95% GROSS MARGIN
11.95%
446.89% OPERATING MARGIN
446.89%
578.46% NET MARGIN
578.46%
3139.31% ROE
3139.31%
791.98% ROA
791.98%
6.37% ROIC
6.37%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Yoshitsu Co., Ltd
image
160m160m140m140m120m120m100m100m80m80m60m60m40m40m20m20m00(20m)(20m)(40m)(40m)2020202020212021202220222023202320242024
Net Income 7.48 M
Depreciation & Amortization 2.93 M
Capital Expenditures -141 M
Stock-Based Compensation 0
Change in Working Capital -10.4 M
Others -10 M
Free Cash Flow 149 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Yoshitsu Co., Ltd
image
TKLF has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership Yoshitsu Co., Ltd
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Tokyo Lifestyle Co., Ltd. to Report Fiscal Year 2025 Financial Results on Thursday, July 10, 2025 Earnings Call Scheduled at 8:30 am U.S. Eastern Time on July 10, 2025 Tokyo, Japan, July 02, 2025 (GLOBE NEWSWIRE) -- Tokyo Lifestyle Co., Ltd. (“Tokyo Lifestyle” or the “Company”) (Nasdaq: TKLF), a retailer and wholesaler of Japanese beauty and health products, sundry products, luxury products, electronic products, collectible cards, trendy toys as well as other products in Hong Kong, Japan, North America, Thailand and the United Kingdom, today announced that it will release its financial results for the fiscal year ended March 31, 2025 before the U.S. market opens on Thursday, July 10, 2025. globenewswire.com - 1 week ago
Tokyo Lifestyle Co., Ltd.'s Hong Kong Subsidiary Signs HK$100 Million Strategic Revolving Loan Facility to Fuel Global Expansion Tokyo, Japan, June 30, 2025 (GLOBE NEWSWIRE) -- Tokyo Lifestyle Co., Ltd. (“Tokyo Lifestyle” or the “Company”) (Nasdaq: TKLF), a retailer and wholesaler of Japanese beauty and health products, sundry products, luxury products, electronic products, collectible cards, trending products as well as other products in Hong Kong, Japan, North America, Thailand, and the United Kingdom, today announced that its Hong Kong subsidiary, Tokyo Lifestyle Limited, has been granted access to a revolving loan facility totaling up to HK$100 million from a Hong Kong-based entity to support its business expansion. globenewswire.com - 1 week ago
Tokyo Lifestyle Co., Ltd. Announces Incorporation of Australian Subsidiary and Plan to Open a New Directly-Operated Store in Sydney Tokyo, Japan, June 26, 2025 (GLOBE NEWSWIRE) -- Tokyo Lifestyle Co., Ltd. (“Tokyo Lifestyle” or the “Company”) (Nasdaq: TKLF), a retailer and wholesaler of Japanese beauty and health products, sundry products, luxury products, electronic products, collectible cards, trending products as well as other products in Hong Kong, Japan, North America, Thailand and the United Kingdom, today announced the incorporation of a new subsidiary and its plan to open a directly operated store under its proprietary “Tokyo Lifestyle” brand (the “Store”) in Sydney, Australia, in November 2025. globenewswire.com - 1 week ago
Tokyo Lifestyle Co., Ltd. to Open a New Directly-Operated Store in Hong Kong Tokyo, Japan, June 24, 2025 (GLOBE NEWSWIRE) -- Tokyo Lifestyle Co., Ltd. (“Tokyo Lifestyle” or the “Company”) (Nasdaq: TKLF), a retailer and wholesaler of Japanese beauty and health products, sundry products, luxury products, electronic products, collectible cards, trending products as well as other products in Hong Kong, Japan, North America, Thailand and the United Kingdom, today announced that it plans to open a new directly-operated physical store under its flagship brand “Tokyo Lifestyle” (the “Store”), in Kowloon, Hong Kong. globenewswire.com - 2 weeks ago
Tokyo Lifestyle Co., Ltd. to Open a New Directly-Operated Store in Ho Chi Minh City, Vietnam Tokyo, Japan, June 18, 2025 (GLOBE NEWSWIRE) -- Tokyo Lifestyle Co., Ltd. (“Tokyo Lifestyle” or the “Company”) (Nasdaq: TKLF), a retailer and wholesaler of Japanese beauty and health products, sundry products, luxury products, electronic products, as well as other products in Hong Kong, Japan, North America, Thailand and the United Kingdom, today announced its plan to open a new directly-operated store under its proprietary “Tokyo Lifestyle” brand (the “Store”) in Ho Chi Minh City, Vietnam, in July 2025. globenewswire.com - 3 weeks ago
Tokyo Lifestyle Co., Ltd. Announces Opening of a New Reiwatakiya Directly-Operated Store in Toronto, Canada Tokyo, Japan, April 21, 2025 (GLOBE NEWSWIRE) -- Tokyo Lifestyle Co., Ltd. (“Tokyo Lifestyle” or the “Company”) (Nasdaq: TKLF), a retailer and wholesaler of Japanese beauty and health products, sundry products, luxury products, electronic products, as well as other products in Hong Kong, Japan, North America, Thailand and the United Kingdom, today announced the planned opening of a new directly-operated store under its proprietary “Reiwatakiya” brand (the “Store”) in Toronto, Canada, in mid-May 2025. This expansion underscores the Company's commitment to further strengthen its market presence and enhance its sales network in North America. globenewswire.com - 2 months ago
Tokyo Lifestyle Co., Ltd. to Participate in D. Tokyo, Japan, April 14, 2025 (GLOBE NEWSWIRE) -- Tokyo Lifestyle Co., Ltd. (“Tokyo Lifestyle” or the “Company”) (Nasdaq: TKLF), a retailer and wholesaler of Japanese beauty and health products, sundry products, luxury products, electronic products, as well as other products in Hong Kong, Japan, North America and the United Kingdom, today announced that its management team will participate in one-on-one meetings with investors at the D. globenewswire.com - 2 months ago
Tokyo Lifestyle Co., Ltd. Announces the Opening of a New Reiwatakiya Franchise Store in Bangkok, Thailand Tokyo, Japan, Feb. 24, 2025 (GLOBE NEWSWIRE) -- Tokyo Lifestyle Co., Ltd. (“Tokyo Lifestyle” or the “Company”) (Nasdaq: TKLF), a retailer and wholesaler of Japanese beauty and health products, sundry products, luxury products, electronic products, as well as other products in Hong Kong, Japan, North America and the United Kingdom, today announced the opening of a new franchise store under its proprietary “Reiwatakiya” brand (the “Store”) in Bangkok, Thailand. globenewswire.com - 4 months ago
Tokyo Lifestyle Co., Ltd. Wins Gold Prize in Best in Biz Awards 2024 International Tokyo, Japan, Jan. 21, 2025 (GLOBE NEWSWIRE) -- Tokyo Lifestyle Co., Ltd. (“Tokyo Lifestyle” or the “Company”) (Nasdaq: TKLF), a retailer and wholesaler of Japanese beauty and health products, sundry products, luxury products, electronic products, as well as other products in Hong Kong, Japan, North America and the United Kingdom, today announced that it has been honored with gold prize in the “Company Categories” at the Best in Biz Awards 2024 International. See the official website of the Best in Biz Awards 2024 International at https://bestinbizawards.com/intl-2024-winners-company/ for details. globenewswire.com - 5 months ago
Tokyo Lifestyle Co., Ltd. (TKLF) Q2 2025 Earnings Call Transcript Tokyo Lifestyle Co., Ltd. (NASDAQ:TKLF ) Q2 2025 Earnings Conference Call December 18, 2024 8:30 AM ET Company Participants Sissi Huang - Company's Representative Conference Call Participants Operator Good day, ladies and gentlemen. seekingalpha.com - 6 months ago
Tokyo Lifestyle Co., Ltd. Reports First Six Months of Fiscal Year 2025 Financial Results TOKYO , Dec. 18, 2024 /PRNewswire/ -- Tokyo Lifestyle Co., Ltd. ("Tokyo Lifestyle" or the "Company") (Nasdaq: TKLF), a retailer and wholesaler of Japanese beauty and health products, sundry products, luxury products, electronic products, as well as other products in Hong Kong, Japan, North America and the United Kingdom, today announced its unaudited financial results for the first six months of fiscal year 2025 ended September 30, 2024. prnewswire.com - 6 months ago
Tokyo Lifestyle Co., Ltd. Launches New Online Platform for Reiwatakiya Brand in Canada, Expanding North American Presence Tokyo, Nov. 14, 2024 (GLOBE NEWSWIRE) -- Tokyo Lifestyle Co., Ltd. (“Tokyo Lifestyle” or the “Company”) (Nasdaq: TKLF), a retailer and wholesaler of Japanese beauty and health products, sundry products, luxury products, electronic products, as well as other products in Hong Kong, Japan, North America and the United Kingdom, today announced the launch of a new online sales platform for its Reiwatakiya brand in Canada. The platform, available at https://reiwatakiyatoronto.com, will serve as a one-stop online hub for North American customers, offering authentic Japanese health, beauty, and lifestyle products with local shipping options across North America. This launch represents a major milestone in the Company's regional expansion strategy. globenewswire.com - 7 months ago
8. Profile Summary

Yoshitsu Co., Ltd TKLF

image
COUNTRY JP
INDUSTRY Household & Personal Products
MARKET CAP $ 1.57 M
Dividend Yield 0.00%
Description Yoshitsu Co., Ltd engages in the retail and wholesale of beauty, health, and other products. It offers beauty products, such as cosmetic, skin care, fragrance, body care, and other products; health products, including over-the-counter drugs, nutritional supplements, and medical supplies and devices; and other products comprising lingerie, home goods, food products, and alcoholic beverages. The company sells its products through directly operated physical stores, online stores, and franchise stores, as well as wholesale customers. As of June 30, 2021, it operated through 10 directly operated physical stores in Japan; 22 online stores in Japan and China; and 9 franchise stores in the United States, 6 franchise stores in Canada, 2 franchise stores in Hong Kong, and 1 franchise store in the United Kingdom, as well as approximately 116 wholesale customers in Japan, China, the United States, and Canada. The company was incorporated in 2006 and is headquartered in Tokyo, Japan.
Contact Harumi Building, Tokyo, 130-0022 https://www.ystbek.co.jp
IPO Date Jan. 18, 2022
Employees 140
Officers Mr. Youichiro Haga Principal Accounting & Financial Officer, Corporate Officer and Director Mr. Mei Kanayama President, Chief Executive Officer & Representative Director