	2024	2025	2026	2027	2028
Revenue	3,046,692	3,318,429	3,590,603	3,794,800	4,056,400
Dividend	366.46	378.32	388.85	410.00	430.00
Dividend Yield (in %)	0.90 %	0.92 %	0.95 %	1.00 %	1.05 %
EPS	1,138.18	1,177.65	1,293.02	1,416.20	1,539.10
P/E Ratio	35.97	34.76	31.66	28.91	26.60
EBIT	471,877	514,279	564,551	595,100	640,100
EBITDA	669,088	718,379	774,762	822,000	875,700
Net Profit	350,618	363,149	397,575	434,300	472,000
Net Profit Adjusted	361,815	362,262	394,272	-	-
Pre-Tax Profit	536,563	553,460	604,744	660,100	717,900
Net Profit (Adjusted)	530,652	542,644	600,419	-	-
EPS (Non-GAAP) ex. SOE	-	-	-	-	-
EPS (GAAP)	1,161.59	1,177.46	1,287.62	-	-
Gross Income	1,634,435	1,787,623	1,959,864	-	-
Cash Flow from Investing	-197,453	-212,446	-225,917	-125,700	-131,900
Cash Flow from Operations	499,082	542,237	593,864	398,300	473,800
Cash Flow from Financing	-197,453	-212,446	-225,917	-125,700	-131,900
Cash Flow per Share	1,603.70	1,821.00	1,961.10	-	-
Free Cash Flow	380,428	437,183	465,785	230,300	304,200
Free Cash Flow per Share	-	-	-	750.80	991.90
Book Value per Share	6,417.14	7,202.72	8,094.65	9,427.10	10,536.10
Net Debt	-752,195	-989,396	-1,252,192	-474,000	-646,400
Research & Development Exp.	-	-	-	-	-
Capital Expenditure	72,463	75,825	88,388	92,000	93,000
Selling, General & Admin. Exp.	1,089,333	1,181,188	1,280,716	-	-
Shareholder’s Equity	2,044,192	2,283,790	2,562,051	2,891,400	3,231,500
Total Assets	3,579,783	3,855,281	4,171,292	4,532,400	4,928,700

	Previous Quarter ending 06/30/24	Current Quarter ending 09/30/24	Next Quarter ending 12/31/24	Current Year ending 08/31/24	Next Year ending 08/31/25
Earnings Estimates
No. of Analysts	-	-	-	13	13
Average Estimate	-	-	-	1,138.184 JPY	1,177.652 JPY
Year Ago	-	-	-	966.086 JPY	-
Datum veröffentlichen	-	-	-	-	-
Revenue Estimates
No. of Analysts	-	-	-	14	14
Average Estimate	-	-	-	3,046,692 JPY	3,318,429 JPY
Year Ago	-	-	-	2,766,557 JPY	-
Datum veröffentlichen	-	-	-	-	-

* Average Estimates in Million (e.g. Revenue) or per share (e.g. Dividend). Source: FactSet

Income Statements in Mio. JPY

	2023	2022	2021	2020	2019	2018	2017
Verkauf	2,766,557.00	2,301,122.00	2,132,992.00	2,008,846.00	2,290,548.00	2,130,060.00	1,861,917.00
Change of sales in %	20.23	7.88	6.18	-12.30	7.53	14.40	4.22
Gross profit on sales	1,249,489.00	1,026,584.00	896,046.00	797,998.00	1,071,085.00	1,004,882.00	869,562.00
Gross profit on sales change in %	21.71	14.57	12.29	-25.50	6.59	15.56	4.99
Operating income	381,993.00	306,705.00	255,529.00	170,025.00	265,167.00	252,461.00	184,035.00
Operating income change in %	24.55	20.03	50.29	-35.88	5.03	37.18	13.57
Income before tax	436,779.00	412,525.00	265,311.00	152,868.00	252,447.00	242,678.00	193,398.00
Income before tax change in %	5.88	55.49	73.56	-39.45	4.03	25.48	114.32
Income after tax	296,230.00	273,335.00	169,848.00	90,358.00	162,579.00	154,811.00	119,280.00
Income after tax change in %	8.38	60.93	87.97	-44.42	5.02	29.79	148.23

Balance Sheet in Mio. JPY

	2023	2022	2021	2020	2019	2018	2017
Total liabilities	1,430,329.00	1,568,357.00	1,347,675.00	1,415,908.00	1,027,021.00	1,050,686.00	626,441.00
Long-term liabilities per share	2,286.08	2,257.61	2,501.88	2,508.81	1,797.48	1,801.20	1,029.64
Equity	1,873,360.00	1,615,402.00	1,162,297.00	996,078.00	983,534.00	902,777.00	762,042.00
Equity change in %	16.63	39.87	16.72	1.91	8.77	17.92	27.37
Balance sheet total	3,303,689.00	3,183,759.00	2,509,972.00	2,411,986.00	2,010,555.00	1,953,463.00	1,388,483.00
Balance sheet total change in %	3.77	26.84	4.06	19.97	2.92	40.69	12.14

Key Data in JPY

	2023	2022	2021	2020	2019	2018	2017
Sales per share	9,007.51	7,496.25	6,950.75	6,548.24	7,469.65	6,949.36	6,077.32
P/E ratio (year end quote, basic EPS)	34.66	30.63	43.60	71.49	39.07	34.14	26.90
P/E ratio (year end quote, diluted EPS)	34.71	30.68	43.68	71.62	39.13	34.19	26.94
P/E ratio (year end quote)	34.66	30.63	43.60	71.49	39.07	34.14	26.90
Dividend yield in %	0.87	0.76	0.66	0.76	0.77	0.85	1.11
Equity ratio in %	55.13	49.05	44.48	39.66	46.68	44.17	52.70
Debt ratio in %	43.29	49.26	53.69	58.70	51.08	53.79	45.12

Fast Retailing Dividend Calendar

Date	Name	Dividend	*yield	Currency
2023	Fast Retailing Co. Ltd.	290.00	0.87	JPY
2022	Fast Retailing Co. Ltd.	206.67	0.76	JPY
2021	Fast Retailing Co. Ltd.	160.00	0.66	JPY
2020	Fast Retailing Co. Ltd.	160.00	0.76	JPY
2019	Fast Retailing Co. Ltd.	160.00	0.77	JPY
2018	Fast Retailing Co. Ltd.	146.67	0.85	JPY
2017	Fast Retailing Co. Ltd.	116.67	1.11	JPY
2016	Fast Retailing Co. Ltd.	116.67	0.96	JPY
2015	Fast Retailing Co. Ltd.	116.67	0.71	JPY
2014	Fast Retailing Co. Ltd.	100.00	0.92	JPY
2013	Fast Retailing Co. Ltd.	96.67	0.91	JPY
2012	Fast Retailing Co. Ltd.	260.00	1.42	JPY
2011	Fast Retailing Co. Ltd.	180.00	1.24	JPY
2010	Fast Retailing Co. Ltd.	230.00	1.99	JPY
2009	Fast Retailing Co. Ltd.	160.00	1.43	JPY

*Yield of the Respective Date

Fast Retailing Co. Ltd. Calendar

Event	Estimate	Info	Date
Earnings Report	161.133 JPY	Q4 2024 Earnings Release	10/10/2024
Earnings Report	-	Q1 2025 Earnings Release	01/09/2025
Earnings Report	-	Q2 2025 Earnings Release	04/10/2025
Earnings Report	-	Q3 2025 Earnings Release	07/10/2025
Earnings Report	-	Q4 2025 Earnings Release	10/09/2025

Fast Retailing Co. Ltd. Past Events

Event	Actual EPS	Info	Date
Earnings Report	-	Q3 2024 Earnings Release	07/11/2024

Fast Retailing Profile

FAST RETAILING CO. , LTD. operates as a holding company that engages in the management of its group companies which centers in casual wear. It operates through the following segments: UNIQLO Japan, UNIQLO International, GU, Global Brands, and Others. The UNIQLO Japan segment manages UNIQLO clothing business within the Japan. The UNIQLO International segment handles UNIQLO clothing business outside of the Japan. The GU segment deals with the GU business in Japan and overseas. The Global Brands segment handles the Theory, Comptoir des Cotonniers, Princesse tam.

Moody’s Daily Credit Risk Score

Risk

Niedrig
Medium
Hoch

Moody’s Daily Credit Risk Score is a 1-10 score of a company’s credit risk, based on an analysis of the firm’s balance sheet and inputs from the stock market. The score provides a forward-looking, one-year measure of credit risk, allowing investors to make better decisions and streamline their work ow. Updated daily, it takes into account day-to-day movements in market value compared to a company’s liability structure.

Fast Retailing Shareholder

Owner	in %
Freefloat	55.49
Tadashi Yanai	21.78
Nomura Asset Management Co., Ltd.	10.01
Kazumi Yanai	8.99
Nomura Asset NEXT FUNDS NIKKEI 225 ETF (1321)	8.22
Koji Yanai	7.91
Nikko Asset Management Co., Ltd.	5.01
Nikko Exchange Traded Index Fund 225	4.04
Daiwa Asset iFreeETF NIKKEI 225 (Yearly Dividend Type) (1320)	3.78
FAST RETAILING CO., LTD.	3.62
Teruyo Yanai	2.19
Mitsubishi UFJ Kokusai MAXIS Nikkei 225 ETF (1346)	1.96
Sumitomo Mitsui Trust Asset Management Co., Ltd.	1.33
Nomura Asset NEXT FUNDS TOPIX ETF (1306)	1.10

Shareholder percentage totals can add to more than 100% because some holders are included in the free float.

Fast Retailing Management

Name	Job
Akira Tanaka	Auditor
Masaaki Shinjo	Auditor
Masumi Mizusawa	Auditor
Takeshi Okazaki	CFO, Director & Group Senior Executive Officer
Tadashi Yanai	Chairman, President & Group CEO
Kazumi Yanai	Director & Group Senior Executive Officer
Koji Yanai	Director & Group Senior Executive Officer
Hiroyuki Uchida	Group Executive Officer
Makoto Hata	Group Executive Officer
Naoki Otoma	Group Executive Officer
Tetsuro Nakashima	Group Executive Officer
Yoram Arieven	Group Executive Officer
Yukihiro Katsuta	Group Executive Officer
Yukihiro Nitta	Group Executive Officer
Ning Pan	Group Senior Executive Officer
Osamu Yunoki	Group Senior Executive Officer
Shuichi Nakajima	Group Senior Executive Officer
Takahiro Wakabayashi	Group Senior Executive Officer
Takao Kuwahara	Group Senior Executive Officer
Yoshihiro Kunii	Group Senior Executive Officer
Joji Kurumado	Independent Non-Executive Director
Kathy Matsui	Independent Outside Director
Masaaki Shintaku	Independent Outside Director
Naotake Ohno	Independent Outside Director
Nobumichi Hattori	Independent Outside Director
Yutaka Kyoya	Independent Outside Director
Shea Yee Man	Secretary