Data is not available at this time.
ONLY Corporation operates in the competitive Japanese apparel manufacturing sector, specializing in men's and women's clothing under its ONLY brand. The company focuses on mid-market fashion, leveraging its long-standing presence since 1976 to maintain brand recognition. Its revenue model relies on direct sales and wholesale distribution, targeting domestic consumers through a mix of retail channels. While the brand has regional familiarity, it faces intense competition from both fast-fashion giants and niche designers, limiting pricing power. The company’s Kyoto headquarters situates it within Japan’s traditional textile hub, but its market share remains modest compared to industry leaders. ONLY’s challenge lies in differentiating its offerings amid shifting consumer preferences and digital retail trends.
ONLY Corporation reported revenue of JPY 4.68 billion for FY2021, but net income was negative at JPY -32.2 million, reflecting margin pressures. Operating cash flow of JPY 476.7 million suggests some operational resilience, though capital expenditures of JPY -123.8 million indicate restrained reinvestment. The diluted EPS of JPY -6.33 underscores profitability challenges, likely tied to competitive or cost-related headwinds.
The company’s negative net income and EPS highlight weak earnings power in the period. Operating cash flow coverage of capital expenditures (3.85x) suggests manageable reinvestment needs, but the lack of net profitability raises questions about sustainable capital allocation. The absence of ROE or ROA data limits deeper efficiency analysis.
ONLY holds JPY 3.08 billion in cash against JPY 1.14 billion in total debt, indicating a conservative leverage position. The liquidity buffer provides flexibility, though the debt-to-equity ratio is unclear. The balance sheet appears stable, but persistent losses could erode equity if unaddressed.
The dividend payout of JPY 7 per share contrasts with negative earnings, suggesting a commitment to shareholders despite profitability challenges. Revenue trends are undisclosed, but the net loss implies stagnant or declining growth. The dividend sustainability depends on cash reserves or improved earnings.
With a market cap near zero and negative earnings, the stock likely trades at distressed multiples. Investors may price in turnaround potential or asset value, but the lack of profitability metrics complicates traditional valuation.
ONLY’s longevity and brand heritage offer a foundation, but its outlook hinges on reversing profitability trends. Strategic shifts—such as digital expansion or cost optimization—could improve margins, though sector competition remains a headwind. The company’s cash position provides a runway for restructuring.
Company filings, market data
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |