Overview
Retail Trade

HIMARAYA Co.,Ltd.

Himaraya is a Japanese sports goods retailer operating both physical stores and an online store (Himaraya Online Store), offering a comprehensive range of sporting and outdoor products including outdoor/camping gear, golf equipment, running shoes, baseball, soccer, tennis, ski, fitness, and basketball merchandise. The company serves a broad consumer base across multiple sports and leisure categories, providing equipment, apparel, footwear, and accessories from a wide variety of brands. Its consolidated subsidiary, Core Brain Co., Ltd., supports the group's e-commerce operations by handling fulfillment services including order processing, packaging, shipping, payment collection, and customer service.

Market Cap
¥10.5B
US$66.7M
EV
¥12.0B
US$76.8M
Stock¥854▲+0.00%
US$1 = ¥156.80 (2026-10-23)
LTM EV/EBITDA
10.6
x
LTM EV/EBIT
41.5
x
LTM PER
NM
LTM PBR
0.7
x
Stock vs TOPIX (1Y, base=100)vs TOPIX ▼-20.9%pt
100
Oct 24, 25 – Oct 23, 26StockTOPIX
MC → EV Bridge
10.5BUS$66.7MMarket Cap8.80BUS$56.1M+ Debt6.59BUS$42.0M− Cash0.63BUS$4.00M− Inv. Sec.12.0BUS$76.8MEV
AI Briefing
Generating insights…
Performance & Balance
Revenue 5Y (¥B)
58.9US$376M'22/860.2US$384M'23/858.5US$373M'24/860.4US$386M'25/861.1US$390M'26/8
EBITDA 5Y (¥B)
2.63US$16.8M'22/81.69US$10.8M'23/81.14US$7.26M'24/81.10US$7.04M'25/81.14US$7.26M'26/8
Net Income 5Y (¥B)
1.43US$9.13M'22/80.59US$3.76M'23/80.21US$1.31M'24/80.01US$0.07M'25/8-0.86-US$5.48M'26/8
Capital Structure
63%
37%
EquityD/E 0.58xDebt
Liquidity vs Debt 5Y (¥B)▼ Net Debt
CashInv. Sec.Debt
10.9US$69.3M8.23US$52.5M'22/85.52US$35.2M5.54US$35.3M'23/85.32US$33.9M5.15US$32.8M'24/84.31US$27.5M4.84US$30.8M'25/87.21US$46.0M8.80US$56.1M'26/8
Shareholders
Top 10 hold 55.7%
1
Komori Holdings Co., Ltd.
34.85%
2
The Ogaki Kyoritsu Bank,Ltd. (Standing Proxy: Custody Bank of Japan, Ltd.)
3.96%
3
The Juroku Bank, Ltd.
3.79%
4
Yusaku KOMORI
2.98%
5
Densan System Co., Ltd.
2.47%
6
HIMARAYA Co.,Ltd. Employee Stock Ownership Association
2.10%
7
Atsuko KOMORI
1.94%
8
TOKAI Corp.
1.23%
9
Kanayo ODA
1.17%
10
Asuka KIJIMA
1.17%
Management
6 officers
Manabu ODA
Representative Director, President and CEO
Apr 1993: Joined Mitsubishi Corporation Apr 2007: Seconded to Princes Limited (UK) as Chief Executive, Corporate Apr 2018: Seconded to Princes Limited (UK) as Chairman Apr 2022: Mitsubishi Corporation, Food Industry Group, CEO Office, in charge of Business Planning and Digital Strategy Apr 2023: Joined the Company as General Manager, Office of the President, and General Manager, Sales Division May 2023: Director, Corebrain Co., Ltd. (current) Sep 2023: General Manager, Office of the President, General Manager, Sales Division, and General Manager, Original Products Department, the Company Nov 2023: Representative Director, President, CEO, General Manager, Sales Division, and General Manager, Original Products Department, the Company Jul 2024: Representative Director, President, CEO, and General Manager, Marketing Division, the Company Apr 2025: Representative Director, President and CEO, the Company (current)
1970-11-15
Nobuaki MITSUI
Director, General Manager, Administration Division, and CFO
Oct 1999: Joined Ota Showa & Co. (currently EY ShinNihon LLC) Aug 2014: Joined A.D. Works Co., Ltd. Apr 2016: Accounting Director, Finance & Accounting, A.D. Works Co., Ltd. Apr 2017: Management Planning Office, A.D. Works Co., Ltd. (concurrent) Mar 2018: Joined Regional Economy Vitalization Corporation of Japan Apr 2018: General Manager, Management Office, REVIC Partners Co., Ltd. (concurrent) Apr 2018: General Manager, Management Office, REVIC Capital Co., Ltd. (concurrent) Oct 2018: General Manager, Accounting Office, Regional Economy Vitalization Corporation of Japan Nov 2020: Joined the Company as Deputy General Manager, Administration Division Nov 2020: Director, General Manager, Administration Division, the Company Mar 2021: Director, General Manager, Administration Division, and General Manager, Management Planning Office, the Company Dec 2022: Director, General Manager, Administration Division, General Manager, Management Planning Office, General Manager, Accounting Department, and General Manager, General Affairs & Human Resources Department, the Company Jul 2024: Director, General Manager, Administration Division, and CFO, General Manager, Management Planning Office, General Manager, Accounting Department, and General Manager, General Affairs & Human Resources Department, the Company Sep 2024: Director, General Manager, Administration Division, and CFO, General Manager, Management Planning Office, the Company (current)
1970-04-25
Takashi MATSUNO
Director
Nov 1991: Joined the Company as General Manager, Sales Division Jun 1994: Director, General Manager, Sales Division, the Company Jun 1995: Managing Director, General Manager, Sales Division, and Sales Department Manager, the Company Nov 2006: Senior Managing Director, General Manager, Sales Division, the Company May 2007: Resigned as Senior Managing Director, General Manager, Sales Division, the Company Sep 2007: Joined Prado Co., Ltd. as Director and General Manager, Sales Division Jan 2010: Representative Director, Gifu Kokoku Advertising Co., Ltd. (concurrent) Oct 2015: Managing Director, Prado Co., Ltd. Nov 2023: Resigned as Managing Director, Prado Co., Ltd. Feb 2024: Resigned as Representative Director, Gifu Kokoku Advertising Co., Ltd. Jul 2024: Joined the Company as General Manager, Sales Division, and General Manager, Product Division Sep 2024: General Manager, Sales Division, and General Manager, Sales Department, the Company Dec 2024: Executive Officer, General Manager, Sales Division, and General Manager, Sales Department, the Company Nov 2025: Director, General Manager, Sales Division, and General Manager, Sales Department, the Company (current)
1956-02-16
Yoshiyuki KAWAMURA
Director (Full-time Audit and Supervisory Committee Member)
Apr 1980: Joined The Ogaki Kyoritsu Bank, Ltd. May 2005: Deputy General Manager, Nagoya Branch, the Bank Apr 2009: General Manager, Market Finance Department, the Bank Jun 2012: Director, General Manager, Market Finance Department, the Bank May 2015: President, Kyoritsu Computer Service Co., Ltd. Jun 2018: Vice President, OKB Research Institute Co., Ltd. Nov 2018: Director (Full-time Audit and Supervisory Committee Member), the Company Nov 2021: Director in charge of Financial Strategy, the Company Nov 2023: Director (Full-time Audit and Supervisory Committee Member), the Company (current) Mar 2024: Non-standing Corporate Auditor, Hasetora Spinning Co., Ltd. (current)
1956-08-16
Naotaka TSUZUKI
Director (Audit and Supervisory Committee Member)
Apr 1982: Joined Nippon Steel Corporation Apr 1987: Joined Nomura Securities Co., Ltd., International Business Department Jun 1991: Public Offering Department, Nagoya Branch, Nomura Securities Co., Ltd. Nov 1995: Business Development Department, Nomura Securities Co., Ltd. Jun 1998: Joined Lasham Research Co., Ltd. (currently Lasham Co., Ltd.) Jun 1999: Director, Lasham Research Co., Ltd. Nov 2006: Managing Director, Lasham Research Co., Ltd. Nov 2008: Resigned as Managing Director, Lasham Research Co., Ltd. Dec 2012: Representative Director, Tsuzuki Office Co., Ltd. (current) Nov 2021: Director (Audit and Supervisory Committee Member), the Company (current)
1958-10-08
Tomomi SUZUKI
Director (Audit and Supervisory Committee Member)
Dec 2010: Registered as attorney-at-law; joined Sun Sogo Law Office Feb 2012: Joined Luce Law Office Apr 2014: Opened Suzuki Law Office (current) Nov 2022: Director (Audit and Supervisory Committee Member), the Company (current)
1981-06-10
Large Shareholding Reports
Komori Holdings Co., Ltd.
2025-12-12
34.63%→34.63%
Annual report (as of 2026-02-28): 34.85%
Komori Holdings Co., Ltd.
2025-10-23
33.34%→34.63%
Annual report (as of 2026-02-28): 34.85%
Komori Holdings Co., Ltd.
2025-07-31
33.34%→33.34%
Annual report (as of 2026-02-28): 34.85%
Komori Holdings Co., Ltd.
2025-07-31
33.34%→33.34%
Annual report (as of 2026-02-28): 34.85%
Komori Holdings Co., Ltd.
2025-07-31
33.34%→33.34%
Annual report (as of 2026-02-28): 34.85%
Komori Holdings Co., Ltd.
2025-07-30
33.34%→33.34%
Annual report (as of 2026-02-28): 34.85%
Disclosures
No disclosures
Primary Source Filings
TDnet
2026-10-15
Full-Year Earnings Flash
FY ending Aug 2026
TDnet
2026-07-10
Q3 Earnings Flash
FY ending Aug 2026
EDINET
2026-04-10
Semi-Annual Securities Report
Period: Sep 2025 – Aug 2026
TDnet
2026-01-14
Q1 Earnings Flash
FY ending Aug 2026
EDINET
2025-12-12
Large Shareholding Report
EDINET
2025-11-25
Annual Securities Report
Period: Sep 2024 – Aug 2025
EDINET
2025-10-23
Large Shareholding Report
EDINET
2025-07-31
Large Shareholding Report
EDINET
2025-07-31
Large Shareholding Report
EDINETAmended
2025-07-31
Change Report
EDINET
2025-07-30
Large Shareholding Report
TDnet
2025-07-11
Q3 Earnings Flash
FY ending Aug 2025
EDINET
2025-04-11
Semi-Annual Securities Report
Period: Sep 2024 – Aug 2025
TDnet
2025-01-14
Q1 Earnings Flash
FY ending Aug 2025
EDINETAmended
2024-11-27
Amended Annual Securities Report
Period: Sep 2021 – Aug 2022
EDINETAmended
2024-11-27
Amended Annual Securities Report
Period: Sep 2022 – Aug 2023
EDINET
2024-11-27
Annual Securities Report
Period: Sep 2023 – Aug 2024
EDINETAmended
2024-11-27
Amended Annual Securities Report
Period: Sep 2020 – Aug 2021
EDINETAmended
2024-11-27
Amended Annual Securities Report
Period: Sep 2018 – Aug 2019
EDINETAmended
2024-11-27
Amended Annual Securities Report
Period: Sep 2019 – Aug 2020
EDINET
2024-07-12
Quarterly Securities Report
Period: Mar 2024 – May 2024
EDINET
2024-04-12
Quarterly Securities Report
Period: Dec 2023 – Feb 2024
EDINET
2024-01-12
Quarterly Securities Report
Period: Sep 2023 – Nov 2023
EDINET
2023-11-29
Annual Securities Report
Period: Sep 2022 – Aug 2023
EDINET
2023-07-14
Quarterly Securities Report
Period: Mar 2023 – May 2023
EDINET
2023-04-14
Quarterly Securities Report
Period: Dec 2022 – Feb 2023
EDINET
2023-01-13
Quarterly Securities Report
Period: Sep 2022 – Nov 2022
EDINET
2022-11-29
Annual Securities Report
EDINET
2022-07-14
Quarterly Securities Report
EDINET
2022-04-14
Quarterly Securities Report
Ask AI
I have this company's financials, ownership, and management on hand. Ask me anything from an M&A perspective.
End of Preview

Try the full product

Free demo (no time limit, up to 10 companies). Explore Comps, DCF, LBO, WACC on every screen. Excel export is on the paid plan.

Free Demo (No Time Limit, 10 Companies) →