å°åé«éœ¢åãå ±åãäžåž¯ã®å¢å ããããŠãå®¶æåããããããããããã瀟äŒå€åãèæ¯ã«ãæ¥æ¬ã®ãããé¢é£åžå Žã¯2025幎以éãçå®ã«æ¡å€§ãç¶ããŠããŸãã
ç¢éçµæžç ç©¶æã®èª¿æ»ã«ããã°ãåœå ã®ãããé¢é£åžå Žã¯2023幎床ã«1å 8,629ååèŠæš¡ïŒå幎æ¯+4.5%ïŒãŸã§æé·ãç¬ç«ã®é£Œè²é æ°ããæšªã°ãåŸåã«ãããã®ã®ã1é ãããã®æ¯åºé¡ã¯å¹Žã å¢å ããé«éœ¢åãå¥åº·å¿åã«äŒŽããå»çã»ä»è·ã»ããŒããã®é«åºŠåãé¡èã§ãã
ãã®ãããªæ§é çãªè¿œã颚ãåããŠãå»çã»ããŒãã»ECã»ä¿éºã»ãµãã¹ã¯ã»è¬ç¥ãªã©ããããé¢é£ã®åšèŸºãµãŒãã¹ã«ãããŠã¯ãŸã ãŸã æé·äœå°ã倧ããããããç«¶åãå°ãªãåéãå°ãªããããŸããã
ç¹ã«æ³šç®ãã¹ãã¯ã以äžã®3ã€ã®æè³èŠç¹ã§ãã
- äžå°åæ ªÃãããé åã®ç¬å æ§
- M&Aã»äºæ¥ææºãªã©ã«ããæ¥æ¡å€§
- é«å©ççãªã¹ããã¯ããžãã¹åã®å å
æ¬ç¹éã§ã¯ãã¹ã¿ã³ããŒãã»ã°ããŒã¹åžå Žã«äžå Žãããããé¢é£äŒæ¥ã®äžããããã³ãã¬ãŒïŒæ ªäŸ¡10åïŒãçããå¯èœæ§ãç§ãã4éæãå³éžã
ä»ãæé·ã®æ³¢ã«ä¹ã次äžä»£ã®ãããéæãã誰ãããæ©ãä»èŸŒããã£ã³ã¹ã§ãã
ãªã«ã質åãæèŠãããæ¹ã¯ããã²åŒã³ãã¥ããã£ã§ãäŒãããŸãããïŒ
ãããŒãã£ããã§ã¯ãè¶ åå¿è ããäžçŽè ã®æ¹ã«ãŽã£ãããªæè³ã®åŠæ ¡ãéå¶ããŠããŸããæ¯é±ã®åç»åŠç¿ã«å ããæ¯æ¥ã®çµæžè§£èª¬ããããŠã¿ããªãšäžç·ã«åŠç¿ãããæèŠäº€æãããããå Žãäœã£ãŠããŸãã
ãšããããç¡æã§1ã¶æãã£ãŠã¿ããïŒ =>
https://community.camp-fire.jp/projects/view/760550#menu

äžçã®ãããåžå ŽïŒäººéåã»ãã¬ãã¢ã åã§æ¡å€§ãç¶ããå·šå€§ç£æ¥
ãããããå®¶æã®äžå¡ããšããŠæ±ã䟡å€èŠ³ã®æµžéããäžçã®ãããåžå Žãæ§é çã«æé·ãããŠããŸããç¹ã«ããŒãåžå Žãäžå¿ã«ãæ¯åºã®å¢å ãšãã¬ãã¢ã åãæ¥éã«é²ãã§ããŸãã
â äžçã®ãããããŒãåžå Žã¯2030幎ã«çŽ31.4å åèŠæš¡ãž
äžçã®ãããããŒãåžå Žã¯2025幎ã«2,086åãã«ïŒçŽ33å åïŒã2030幎ã«ã¯3,144åãã«ïŒçŽ47å åïŒã«éãããšäºæž¬ããã幎平åæé·çïŒCAGRïŒ8.56%ã§æ¡å€§ãç¶ããŠããŸãã
2017幎ãã2022幎ã®éã«ãçŽ59.4%æé·ããŠããããã®èæ¯ã«ã¯ä»¥äžã®èŠçŽ ããããŸãã
- ãããã®äººéåïŒHumanizationïŒ
- åžè²©ããŒãã®æ®åãšå®¶åºèª¿çããã®è»¢æ
- 飌è²é æ°ã®å¢å ïŒ2017ã2022幎ã§13%å¢ïŒ
â ç¬ã䞻圹ã®åžå Žæ§é ã ããç«ãæ¥æé·äž
- ç¬ã®é£Œè²æ°ïŒ2022幎ã«6å450äžäºº
- åžè²©ããŒããžã®äŸå床ãé«ããåžå Žã·ã§ã¢No.1ïŒ2022幎ã«800åãã«ïŒ
- 2029幎ã«ã¯1,566åãã«ã«éããèŠèŸŒã¿
- ç«ã®é£Œè²æ°ïŒ2022幎ã«çŽ4å820äžäºº
- CAGRã¯7.9%
- ãäœã¡ã³ããã³ã¹ããå±å 飌è²ã«é©å¿ããåç¬è¡åå¯ããšãã£ãçç±ã§ãç¹ã«éœåžéšã»å ±åãå®¶åºã«äººæ°
- ã³ããçŠã§ã®åšå® å¢å ã«ãããé€åçžçµãæ¥å¢
ç«ã¯ç¹ã«æ¬§å·ã§äººæ°ãé«ããæŽå²çæåçèæ¯ãåŸæŒãããã·ã¢ãç±³åœã§ã¯ãç«ããå®¶æãåã©ãããšã¿ãªãå²åã70%以äžã«éããŠããŸãã
â å°åå¥ååïŒåç±³ã»æ¬§å·ãçœåŒãã¢ãžã¢ãšæ°èåœãæ¥æ¡å€§
- åç±³ïŒ2022幎ïŒ774åãã«ïŒ
- äžçæå€§ã®ãããããŒãåžå Ž
- ãããã®äººéåãšå¯åŠåæåŸã®é«ããçœåŒ
- ç±³åœã®ããŒãæ¯åºå²åã¯ãããæ¯åºå šäœã®42.4%
- 欧å·ïŒ2022幎ïŒ477åãã«ïŒ
- ãªãŒã¬ããã¯ã»ã°ã¬ã€ã³ããªãŒãªã©ãã¬ãã¢ã å¿å
- ãããæ°ã¯5幎éã§23.6%å¢å
- ã¢ãžã¢å€ªå¹³æŽïŒ2022幎ïŒ293åãã«ïŒ
- ãã¬ãã¢ã åãšåžè²©ããŒããžã®ã·ãããé¡è
- ç¹ã«äžåœãæ¥æ¬ãéåœããªãŒã¹ãã©ãªã¢ãªã©ã§æé·æ§é«ã
- åç±³ã»ã¢ããªã«
- CAGRã¯12ïŒ è¶ ãšæéæé·å°å
- äœæåŸå±€ã®ããã飌è²å¢ãšåžè²©ããŒããžã®ç§»è¡ãèŠå
â ãããæ¯åºã¯ãããŒãããäžå¿ããã¬ãã¢ã åãé²è¡äž
- äžçã®ãããæ¯åºïŒ2017ã2022幎ïŒïŒ24.8%å¢
- ç¬ã®æ¯åºå²åïŒ2022幎ïŒïŒ39.4%
- ç±³åœã§ã¯çŽ40ïŒ ããã¬ãã¢ã ããŒããéžæ
- éŠæž¯ã§ã¯ãã¬ãã¢ã ãã£ããããŒããåžå Žã®75%ãå ãã
飌ãäž»ã¯ãããã®å¥åº·ã«å¯ŸããŠåŒ·ãé¢å¿ãæã£ãŠãããããã¥ã©ã«çŽ æãã°ã¬ã€ã³ããªãŒãé«ã¿ã³ãã¯è³ªãªã©ãé«å質ãªããŒããžã®æ¯åºãæããŸãªãåŸåã匷ãŸã£ãŠããŸãã
å ããŠãã°ã«ãŒãã³ã°ããã€ã±ã¢ãæ£æ©ä»£è¡ãªã©ã®ãµãŒãã¹æ¯åºãæ¡å€§åŸåããããç£æ¥ã®è£Ÿéãåºãã£ãŠããŸãã
WOLVES HAND (194A)ïŒãããå»çãå¶ã ãäžç€Ÿå®çµåãåç©ç é¢ãã§ãŒã³ã®å®åãšã¯ïŒ
åœå ãããåžå Žã¯å¹Žã æ¡å€§ããŠããã2023幎床ã¯1.8å åèŠæš¡ïŒå幎æ¯+4.5%ïŒãžãšæé·ãé«éœ¢åã»å»çé«åºŠåã»é£Œãäž»ã®å®¶æå¿åã«äŒŽããäžæ¬¡èšºçïŒãããã€ãïŒã ãã§ãªããäºæ¬¡èšºçïŒå°éçã»ç·æ¥å¯Ÿå¿ïŒã®éèŠãé«ãŸã£ãŠããŸãã
ãããªäžã泚ç®ãéããŠããã®ããåç©ç é¢ãã§ãŒã³ããŠã«ããã³ãïŒWOLVES HANDïŒãã§ãã2024幎6æã«æ±èšŒã°ããŒã¹åžå Žãžäžå Žãããã§ã«å šåœ38ç é¢äœå¶ãç¯ããŠããŸãã
å瀟ã®åŒ·ã¿ã¯ãäžæ¬¡ïœäºæ¬¡èšºçãŸã§ãäžç€Ÿã§å®çµã§ãããã·ãŒã ã¬ã¹å»çã¢ãã«ããšãM&Aã«ããæ¥éãªç é¢ç¶²æ¡å€§æŠç¥ã
â äºæ¥ã¢ãã«ãšå·®å¥åãã€ã³ã
ãŸãã¯äºæ¥ãçè§£ããŠãããŸãããã
- ã·ãŒã ã¬ã¹å»çäœå¶ã§âãããåãâãåé¿
- äžè¬çãªåç©ç é¢ã§ã¯ãå蚺â玹ä»âå°éç é¢ãšãã忥äœå¶ãäž»æµã§ããããŠã«ããã³ãã§ã¯é垞蚺çããç·æ¥ã»é«åºŠå»çãŸã§ãèªç€Ÿã§äžè²«æäŸãããã«ããã飌ãäž»ãæãå«ãããç é¢ãããåããã®ã¹ãã¬ã¹ãè§£æ¶ããŠããŸãã
- è¥æç£å»åž«ã®å³æŠååã¢ãã«
- è±å¯ãªçäŸã»äººæç»çšå¶åºŠã«ãããè¥æç£å»åž«ã3ïœ5幎ã§ç é¢é·ã«ææ¢ããå®çžŸããããã©ã³äŸåãé¿ããªãããå šåœèŠæš¡ã§å»çã¬ãã«ãæšæºåããä»çµã¿ã確ç«ããŠããŸãã
- å£ã³ãäž»å°ã®éæ£ãšèšºçä»¶æ°å¢å
- é«åºŠå»çãšå°åå¯çå蚺çãäž¡ç«ããããšã§ã飌ãäž»ã®ä¿¡é Œãç²åŸãã蚺çä»¶æ°ã¯2022幎以éå³è©äžãããåºåè²»ã«é Œãããèªç¶æµå ¥ã§æ£è æ°ãå¢ããå£ã³ãçµå¶ã奜埪ç°ãçãã§ããŸãã
â 2025幎6ææ ç¬¬3ååææ±ºç®ã®èŠç¹ïŒçޝèšïŒ
ææš | å®çžŸ | åå¹Žæ¯ | 泚é |
---|---|---|---|
売äžé« | 38.0åå | +7.9% | M&Aãšæ°èŠéé¢ãå¯äž |
å¶æ¥å©ç | 4.69åå | â²9.0% | äžæè²»çšïŒM&Aã»äžå ŽïŒãèšäž |
調æŽåŸå¶æ¥å©ç | 5.54åå | +7.4% | äžéæ§è²»çšé€ããšå¢çåºèª¿ |
çµåžžå©ç | 5.09åå | +0.4% | å®å®æšç§» |
芪äŒç€ŸçŽå©ç | 3.01åå | â²3.0% | ã®ããååŽè² æ ãã |
EBITDA | 7.26åå | â²3.4% | ããŒãžã³ã¯20%è¶ ãç¶æ |
➡ 決ç®ã®ãã€ã³ãã¯ããäžéæ§ã³ã¹ããå·®ãåŒãã°ãæ¬æ¥ã¯å èª¿ã«æé·ããŠããããšããç¹ã§ãã
â æé·æŠç¥ïŒM&Aãšèšºçæ¡å€§ã§100ç é¢äœå¶ãž
åœç€Ÿã¯M&Aãç©æ¥µçã«å±éããŠããããšã泚ç®ãã€ã³ãã§ãã
- æ¥æ¬ã®åç©ç
é¢ã¯ãé«éœ¢åããšãé¶çŽ°èŠæš¡ãã課é¡
- åœå ã«çŽ1.3äžæœèšããåç©ç é¢ã®80%以äžãç£å»åž«2å以äžãå¹³å幎霢56æ³ãšé«éœ¢åãé²ãã§ããŸãããŠã«ããã³ãã¯ãã®æ¿ç¶éèŠã«çç®ããM&Aãç©æ¥µçã«å±éã
- çŽè¿ã§ãã2024幎8æã«æ ªåŒäŒç€Ÿããããã2025幎2æã«æ ªåŒäŒç€Ÿãããã£ãŒãè²·åããå幎ã§6æ ç¹ãæ°èšããŠããŸãã
- æ ç¹æ°ã ãã§ãªãè³ªãæ¡å€§
- è²·åå ã«ã¯å ±éã®èšºçã·ã¹ãã ã人æè²æå¶åºŠãå°å ¥ãå šåœã§å質ãªå»çãµãŒãã¹ãæäŸããããšã§ããã©ã³ãä¿¡é Œã®èç©ãšã³ã¹ãå¹çåãäž¡ç«ããŠããŸãã
â 財åã®å¥å šæ§ãšèª²é¡
ææš | æŠèŠ |
---|---|
çŸé é | 5.5ååïŒM&Aè²»çšã§ããæžå°ïŒ |
æå©åè² åµ | çŽ26ååïŒã®ããå§çž®èšç»ããïŒ |
çŽè³ç£ | 24ååïŒå©çå°äœéãå¢å ïŒ |
ã®ããæ®é« | çŽ16.7ååïŒç·è³ç£ã®çŽ29%ïŒ |
ã®ããïŒè²·åã«ããç¡åœ¢è³ç£ïŒã財åäžã®æå€§ãªã¹ã¯ã§ããããã£ãã·ã¥åµåºåïŒEBITDAïŒãé«ããæžæã«èãããæ°ŽæºããšæãããŸãã
売äžã»å©çã»EPSãªã©ã«ã€ããŠ

ãŠã«ããã³ãã®å£²äžã¯ã2019幎ã®6ååããã2026幎ã«ã¯63ååãŸã§å¢ããèŠéãã§ããã€ãŸãã7幎ã§çŽ10åã«æé·ããããšããŠãããéåžžã«å¢ãã®ããäŒç€Ÿã§ãã
ãããã売äžã®äŒžã³ã¯ãäžæçãªããŒã ãã§ã¯ãªããåç©ç é¢ã®è²·åïŒM&AïŒãšæ°èŠéé¢ã®ç©ã¿éãã§å®çŸããŠããŸãããããå»çã®éèŠã䌞ã³ç¶ããäžã§ãçå®ãªæ¡å€§æŠç¥ããšã£ãŠããããšãããããŸãã
2022幎以éãå¶æ¥å©çã¯7ã10ååãå®å®ããŠçšŒããäœè³ªã«ãªã£ãŠããã売äžã«å¯ŸããŠå¶æ¥å©ççã¯16%ååŸãããã¯ãåç©ç 颿¥çãšããŠã¯éåžžã«é«ãæ°Žæºãšèšããã§ãããã
ã€ãŸããŠã«ããã³ãã¯ã
- é«åºŠãªèšºçã§å®¢å䟡ãé«ã
- å»çã®å¹çåãé²ãã§ãã
- è¥æç£å»åž«ãããŸãè²ãŠãŠã³ã¹ããæããŠãã
ãšãã£ãã皌ããä»çµã¿ãããã£ããããŠããäŒç€Ÿãšããå°è±¡ã§ãã

2020幎ã«äžæèµ€åïŒEPSâ²262åïŒã«ãªããŸãããããã以éã¯Våå埩ããŠããã2026幎ã«ã¯EPS83åã®èŠéãã§ãã
PER 察 æé·çïŒPEGïŒã®èгç¹
EPSïŒ1æ ªå©çïŒãšäºæ³å€ïŒäŒç€Ÿèšç»ïŒãçŸåšã®æ ªäŸ¡ã§èšç®ããŠã¿ãŸããšã
幎床 | EPSïŒåïŒ | æ³å®PERïŒçŸåšæ ªäŸ¡Ã·EPSïŒ |
---|---|---|
2024/06 å®çžŸ | 75.2 | 9.5å |
2025/06 äºæ³ | 70.4 | 10.2å |
2026/06 äºæ³ | 83.0 | 8.6å |
æ¥çžŸãåºãŠããã®ã« PERã10åååŸãšããã®ã¯å²å®ãŸãŒã³ãšããæ°ãããŸããåèãŸã§ã«ãåããããéæã®æ¥æ¬åç©é«åºŠå»çã»ã³ã¿ãŒïŒ6039ïŒ ã¯çŽ15åã§ãã
PEGã¬ã·ãªèšç®ïŒ2026å¹Žäºæ³ããŒã¹ïŒã«ã€ããŠã¯ã
ãšããçµæã«ãªããå²å®æããããŸãã
æé·ãç¶ãã°ãåžå ŽããèŠçŽãè²·ããããå¯èœæ§ãé«ãããšæãããŸãã
â æè³å€æïŒãã³ãã¬ãŒåè£ãšããŠã®å¯èœæ§
æè³å®¶ã«ãšã£ãŠã®æ³šç®ãã€ã³ãã¯ä»¥äžã®éãã§ãã
- ãã«ã©ã€ã³èšºçã®çµ±ååã¢ãã«ã«ããé«åç
- å©ççãé«ããããžãã¹ã¢ãã«ã«åŒ·ãããã
- 幎é7åå以äžã®EBITDAã確ä¿ãã財åäœè³ª
- 蚺çä»¶æ°å¢ã»æ ç¹æ¡å€§ã«äŒŽãEPSæé·
- ãããå»çã¯é«éœ¢åã§ä»åŸãéèŠãç¶ã
- ãè²·åâç é¢ã®ã¬ãã«åäžâåçã¢ãããã®ãµã€ã¯ã«ã確ç«ããã€ã€ãã
äžæ¹ã§ããªã¹ã¯ããããŸãã
- è²·åã«ãéã䜿ãããããšãã®ããããšåŒã°ããè² åµãããŸãâæžææžå¿µ
- è²·åæ¡å€§ã«äŒŽãè² åµã»ã³ã¹ãå¢å ããæ¥çé¢ä¿è ããã髿°Žæºå»çã«ã¯æªéããšã®ææãã
- å»åž«æ¡çšç«¶äºãšäººææµåº
- å°åããšã®çµå¶ã»äººäºç®¡çã³ã¹ã
- æ¡å€§ãæ©ããããšã人æäžè¶³ããµãŒãã¹ã®è³ªäœäžãèµ·ããå¯èœæ§
- EPSã¯2025幎ã«äžæçã«æžå°ããèŠéãïŒæ ªåŒçºè¡ãªã©ã®åœ±é¿ïŒ
ãŸãšãïŒ5幎ã§âæ ªäŸ¡3åâãçŸå®çããã³ãã¬ãŒã«ã¯âéé£ç¶æé·âãã«ã®
ãŠã«ããã³ãã¯ãåç©å»çã®äžã§ãããŒãºãæ¥æ¡å€§ããŠããäºæ¬¡èšºçé åãå 補åãã€ã€ãM&Aã§å šåœå±éãå éããæ°å°ãªãäžå Žãã¬ãŒã€ãŒã§ãã
ä»åŸã売äž100ååãEBITDA20ååäœå¶ãéæããã°ãEPSæé·ããæ ªäŸ¡2ïœ3åæ°Žæºã¯èŠéã«å ¥ããŸããããããããã«æµ·å€å±éãé é蚺çïŒAI蚺æãšã®é£æºãªã©ãéé£ç¶æé·ã·ããªãªãæããã°ããã³ãã¬ãŒã倢ã§ã¯ãããŸããã
ãŸããçŸåšã®PERïŒ9ã10åå°ïŒã¯ãå©çãçå®ã«åºãŠããæé·æ ªãšããŠã¯å²å®ã
æè³å®¶ãšããŠã¯ãååæããšã®ã調æŽåŸå¶æ¥å©çããç 颿°ã»èšºçä»¶æ°ããM&Aã®åçè²¢ç®åºŠãã®é²æãå·éã«èŠæ¥µããªãããé·æä¿ææŠç¥ãæ€èšããããšãæšå¥šãããŸãã

ãã ããŸã äžå ŽããŠ1幎çšåºŠãšæµ ãã®ã§ãåºæ¥é«ã®å€åãä»åŸã©ããªãã®ãã¯äºæ³ããã¥ãããããå·éãªå€æãå¿ èŠãªã®ã ã
ããããŽãŒïŒ7140ïŒïŒããããã«ã¹ã±ã¢ÃD2Cã§åçæ§é ã®é©æ°ãž
ããããŽãŒæ ªåŒäŒç€ŸïŒ7140ïŒã¯ãçæ³é£ã»å»è¬åã»ãµããªã¡ã³ããªã©ã®ãããåããã«ã¹ã±ã¢ååãå±éããECå°æ¥äŒæ¥ã
ãããããŒãããã©ã€ãã»ããããŒã¯ãŒã«ãããç念ã«ããã¯ãããžãŒãšçŽè²©ïŒD2CïŒã¢ãã«ã§ãããã®å¥åº·å¯¿åœã®æå€§åãç®æããŠããŸãã
2004å¹Žåµæ¥ã2022幎ã«ã°ããŒã¹åžå Žã«äžå Žããåç©çšå»è¬åECã®ãã€ãªãã¢çååšã§ãã
â 2025幎3ææå®çžŸïŒD2Cã®æ¡å€§ãæããå ã
ææš | å®çžŸ | åå¹Žæ¯ |
---|---|---|
売äžé« | 90.3åå | -9ïŒ |
å¶æ¥å©ç | 2.28åå | -8ïŒ |
å¶æ¥å©çç | 2.5% | ±0 |
D2Cå£²äžæ¯ç | 21% | +8ptïŒå幎æ¯ïŒ |
äž»åã§ãã£ããã·ã§ãã«ãã©ã³ãïŒNBïŒååãåæµå¶éã®åœ±é¿ã§çž®å°ããŸãããããã®äžæ¹ãèªç€ŸD2Cãã©ã³ãããããã¯ã³ããªã©ã +42%ãšå¥œèª¿ã«æé·ããŠããŸãã


ãŸããå©ççããç²å©æ¹åãšäŸ¡æ Œäž»å°ã§äžæçã«æ¹åã
✔️ åçæ§é ã®è»¢æãé²è¡äž
NBäŸåããè±åŽããD2Cäžå¿ã®é«åçäœè³ªãžã®ç§»è¡ãé²å±ãèµ€åã«é¥ãããšãªããé»åãç¶æã§ããç¹ã¯è©äŸ¡ã«å€ããŸãã
â 2026幎3ææäºæ³ïŒèµ€å転èœã¯å¿ èŠãªçã¿
ææš | äŒç€Ÿäºæ³ | åå¹Žæ¯ |
---|---|---|
売äžé« | 74.5åå | -17ïŒ |
å¶æ¥å©ç | â²1.71åå | èµ€åè»¢èœ |
D2Cå£²äžæ§ææ¯ | 41ïŒ | +20pt |
ãã€ã€ã«ã«ãã³çæ³é£ã®è²©å£²å¶éã«ããNB売äžã®æ¥æžïŒâ²29ååïŒãçŽæããŸããåæã«ãåºåã»ããã¢ãŒã·ã§ã³ãæŠç¥çã«åŒ·åããD2Cæ¡å€§ã«æ¬è °ãå ¥ããŠããããã§ãã
ãããã¡ãã£ã¢FLAFFYïŒSNSãã©ãã¯ãŒ20äžäººïŒãè²·åããåºåäŸåãäžãã顧客ç²åŸãã£ãã«ãæŽåããŠããæäžã§ããããŸãã


ã€ãŸããçæçã«ã¯å¶æ¥èµ€åã§ããããããD2Cãšã¡ãã£ã¢ã®èåã«ããLTVæå€§åæŠç¥ãæ¬æ Œåãããšæ³å®ããŠããŸãã
â 2027幎3ææïŒåæé·ãžã®å氎嶺
äŒç€Ÿã¯2027幎ã«å¶æ¥å©çç5%å埩ãç®æšã«æ²ããŠããŸãã
æé·ãã©ã€ã㌠| ç®æšã»é²æ |
---|---|
D2Cãã©ã³ãæ¡å | SKU 33 â 50è¶ ïŒçæ³é£ïŒå»è¬åïŒ |
ãã£ãã«æ¡å€§ | ããŒã ã»ã³ã¿ãŒ1,200åºèå°å ¥ |
顧客ã®å²ã蟌㿠| ãµãã¹ã¯æ¯ç 20% â 30% ç®æš |
åºåè²»å¹çå | FLAFFYè²·åã§ãªãŠã³ãæµå ¥ãž |
â 財åãšããªã¥ãšãŒã·ã§ã³
é ç® | å 容 |
---|---|
èªå·±è³æ¬æ¯ç | 37ïŒ ïŒå®å®ïŒ |
æµåæ¯ç | 181ïŒ ïŒå¥å šïŒ |
åºå®è³ç£æ¯ç | 3ïŒ ïŒã¢ã»ããã©ã€ãïŒ |
財åé¢ã«å€§ããªäžå®ã¯ãªããäžæèµ€åã蚱容ããªããã®æŠç¥æè³ãå¯èœããšæãããŸãã
èµ€åæã®ããPERã¯ç®åºå°é£ã§ãããPSRïŒæ ªäŸ¡å£²äžåçïŒã¯0.3ïœ0.4åãšæ¥çå¹³åããå²å®åã
売äžã»å©çã»EPSãªã©ã«ã€ããŠ


äž»åã ã£ãããã€ã€ã«ã«ãã³ãçæ³é£ã®åæµïŒæµéã«ãŒãïŒãå¶éãããããã倧ããªæžåã«ã代ããã«äŒžã°ããŠããã®ããèªç€Ÿéçºã®D2Cååã®ããã§ãã
2025幎3ææãŸã§ã¯é»åãç¶æããŠããŸããã2026幎3ææã¯æŠç¥çãªèµ€åïŒå¶æ¥æå€± 1.7ååïŒãèŠèŸŒãã§ããŸããåºåè²»ãªã©ãå¢ãããŠãèªç€Ÿãã©ã³ãã®èªç¥ãäžæ°ã«æ¡å€§ãããããšããŠãããããšããããšã§ãããšã¯ãããèªç¥æ¡å€§ãããŸããããªãã£ãå Žåã¯ãä»åŸã売äžãå©çã䌞ã³ãŠãããªãå¯èœæ§ãé«ãã§ãã
äŒç€ŸãšããŠã¯ããä»ãåè² ã®å¹ŽïŒ2026幎ïŒã§ããã®åŸå埩ã§ããããã«ã®ããšããæŠç¥ã§ã¯ãªãã§ããããã


EPSãæ¬åœã«å埩ã§ãããã¯ããèªç€Ÿãã©ã³ããã©ãã ã売ãããããåºåå¹çãäžããããã«ããã£ãŠããŸããåºåè²»ãå¢ããããŠå©çãåºãªããã°ãEPSç®æšã¯æªéã«ãªããæ ªäŸ¡ã¯äžèœãªã¹ã¯ããã§ãã
PER ã æé·çïŒPEGïŒã®èгç¹
çŽè¿ PER 10.9åïŒ2025å®çžŸEPS 68.86ååºæºïŒãšããã®ã¯ãåœå EC äžå°ã°ããŒã¹ã®ç®å®ãšæ¯ã¹ãŠäœæ°ŽæºãªæããããŸããã2幎å PER 7åïŒ2027äºæ³EPS 106.7ååºæºïŒãšããããšã§ãé»åVåå埩åæãç¹ã蟌ãŸããŠããªãäŸ¡æ Œåž¯
2025â27 幎㮠EPS 幎平åæé·ç â +24.5 %
ãšãããšãåæé Fwd-PER 7.0 å â PEG 0.29
PEGâ1 ã驿£ã1 æªæºã¯å²å®âã®èãæ¹ã§ã¯å€§å¹ å²å®ã
ææš | 詊ç®å€ |
---|---|
æäŸ¡ç·é¡ | çŽ14.1ååïŒÂ¥750Ã1,878,700æ ªïŒ |
2027/3 売äžé« | 95ååïŒäŒç€Ÿèšç»ïŒ |
PSRïŒæ ªäŸ¡å£²äžåçïŒ | 0.15å |



åçå埩ãå®çŸããã°ãããªã¥ãŒæ ªãâãã°ããŒã¹æ ªããž re-rating äœå°ã
â æè³å€æïŒäžé·æã§ãªã¿ãŒã³ãçããé匵ãD2Céæã
èŠ³ç¹ | è©äŸ¡ | ã³ã¡ã³ã |
---|---|---|
æé·æ§ | â â â ââ | D2Cæ¡å€§ãšæ°èŠãã£ãã«ãçœåŒ |
åçæ§ | â â âââ | 2026幎ã¯èµ€åã ããæ§é æ¹é©äž |
å²å®åºŠ | â â â â â | PSRå²å®ïŒå°æ¥PERäœäžäœå°å€§ |
æè³åŠå³ | â â â â â | èµ€åèŠæã§å åããããªãææ |
- å¶æ¥å©ççãåã³5%ãžå±ããïŒ
- ãµãã¹ã¯æ¡å€§ãšFLAFFYãšã®çžä¹å¹æãã©ããŸã§æ°åã«åºããïŒ
â çµè«ïŒè»¢ææã®æçã®è°·ã蚱容ã§ããããåããç®
ããããŽãŒïŒ7140ïŒã¯ããããå»çECåžå Žã«ãããŠå
è¡ããD2Cãã¬ã€ã€ãŒã
2026幎ã¯äžæçãªèµ€å転èœãèŠèŸŒãŸããŸããããã®å
ã®æ§é æ¹é©ãšåçå埩ã«è³ãã䟡å€ã¯ååã«ãããšè©äŸ¡ããŸãã
- D2Cå£²äžæ¯çïŒ2025/3 21ïŒ â 2026/3 40ïŒ è¶ ãžäŒžã³ãŠããã
- åºåå¹çïŒLTV/CACïŒïŒ2.0 â 3.0 ãžæ¹åè»éã
- ç²å©çïŒ33ïŒ â35ïŒ ã©ã€ã³ãæ»å®ã§ããã
- ãµãã¹ã¯æ¯çïŒ20ïŒ â30ïŒ ãžäžæããŠããã
ããããèšç»ç·ã«ä¹ãã°ãPERåè©äŸ¡ã§æ ªäŸ¡1,500åå°ã¯ååå°çšãæªéã®å Žåã¯æŽèœãèŠæããå¿ èŠããããŸãã
ãšã³ãŒãã¬ãŒãã£ã³ã°ïŒ7427ïŒïŒç©æµÃãããã§å®å®ã®ãããå°é倧æå瀟
ãšã³ãŒãã¬ãŒãã£ã³ã°æ ªåŒäŒç€ŸïŒ7427ïŒã¯ãå šåœã®ãããã·ã§ããã»ããŒã ã»ã³ã¿ãŒåãã«ãããããŒããçšåãäŸçµŠããåœå æå€§çŽã®ãããçšåå°éå瀟ãäž»åã¯åžå£²äºæ¥ã§ãç¹ã«ãããããŒãã»çšåã®ç©æµã€ã³ãã©ã«åŒ·ã¿ãæã¡ãå šåœã«ãã¬ããžã®æµéç¶²ãšåååšåº«ã®è±å¯ããç«¶äºåªäœæ§ã®æºæ³ã§ãã
ãŸããååã§ã®ç¬ç«é æ°ãæšæž¬ã§ãã蚌åžèª¿æ»ã·ã¹ãã ããšã³ãŒããããšãªã¢ãªãµãŒãã·ã¹ãã ããæŽ»çšããŠããããåç©çè·ãããªããŒãªã©ãè²æããããšã³ãŒãããããžãã¹ç·ååŠé¢ããéå¶ããŠãããªã©ãç¬èªã®ããžãã¹ãå±éããŠããŸãã



ãã ãæ±ºç®èª¬æè³æãçµå¶èšç»ãªã©ããªããããŒã ããŒãžãå€ãã®ã§ãæ å ±ãèãã®ã âŠâŠïŒè³æäœã£ãŠã»ããã®ã ïŒ
â 2025幎2æææ±ºç®ïŒã³ã¹ãå§åäžã§ã財åã¯å¥å š
ææš | å®çžŸ | åå¹Žæ¯ |
---|---|---|
売äžé« | 1,063.9åå | â²0.9% |
å¶æ¥å©ç | 13.59åå | â²20.9% |
çµåžžå©ç | 13.69åå | â²21.5% |
åœæçŽå©ç | 10.01åå | â²17.5% |
å¶æ¥ãã£ãã·ã¥ãã㌠| â²0.46åå | – |
èªå·±è³æ¬æ¯ç | 33.6% | +1.9pt |
åææ¯ã§å£²äžã»å©çãšãã«æžå°ããŸããã売äžã¯ã»ãŒæšªã°ãã§ãããç©æµè²»ã人件費ã®äžæã«ããç²å©çãäœäžããå©çã¯äºæ¡æžçã
ããã«ã売æéãæ£åžè³ç£ã®å¢å ã«ãã£ãŠå¶æ¥ãã£ãã·ã¥ãããŒãâ²0.46ååãšãã€ãã¹ã«è»¢èœããŸããã
ãã ããèªå·±è³æ¬æ¯ç33.6%ãçŸéåçç©42.2ååãšã財ååºç€ã¯éåžžã«å¥å šã§ãã
â 2026幎2ææã®äŒç€Ÿäºæ³ïŒå£²äžå埩ãåçã¯éå®ç
ææš | äŒç€Ÿäºæ³ | åå¹Žæ¯ |
---|---|---|
売äžé« | 1,140åå | +7.2% |
å¶æ¥å©ç | 14.5åå | +6.7% |
çµåžžå©ç | 14.6åå | +6.6% |
çŽå©ç | 9.73åå | â²2.8% |
äŒç€Ÿèšç»ã§ã¯å£²äžã»å¶æ¥å©çãšãã«å¢åå¢çãèŠèŸŒã¿ãŸããããã¯äž»ã«å€äžã广ã®éæå¯äžãEC販瀟åãååŒã®æ¡å€§ãèæ¯ã§ãã
äžæ¹ã§ãçŽå©çã¯æžçäºæ³ãçšéè² æ
ãä¿å®çãªäŒèšåŠçãåæ ãããŠãããšèããããŸãã
売äžã»å©çã»EPSãªã©ã«ã€ããŠ


2017幎ãã2024幎ãŸã§ã§ã売äžã¯çŽ1.4åïŒ777åå â 1,074ååïŒã«æé·ããããé¢é£ååã®åžå£²æ¥ãšããŠãåºèã»ECåãã«å®å®äŸçµŠãç¶ããŠããŸãã
ãã ã2025幎2ææã¯åŸ®æžïŒ1,064ååïŒãå€äžã广ãäžå·¡ãã圱é¿ã§ãã
å©çã¯ä»¥åãŸã§ã»ãŒãŒãã«è¿ãææãé·ããè¶
èå©ã®æ¥æ
ã§ããããããã2022幎ããããæ¥åæ¹åã»äŸ¡æ Œè»¢å«ãé²ã¿ãå¶æ¥å©çãæ¥å¢ïŒ8.5åå â 17.2ååïŒã
ãã ã2025幎ã¯ããåŸéãã13.6ååã«æžå°ãç©æµè²»ã人件費ã®è² æ
ã圱é¿ããŠããããã§ãã


EPSã201åãŸã§æé·ããã®ã¯å€§ããªææã§ãããä»åŸã¯æ¥æé·ã§ã¯ãªãããããæé·ãèŠèŸŒãŸããŠããŸãã
PER ã æé·çïŒPEGïŒã®èгç¹
çŽè¿ PER 4.5ã5.7 åã¯ æ¥æ¬æ ªã®ããªã¥ãŒææšïŒ12ã15åååŸïŒã倧ããäžåã£ãŠããŸãã
æ¥çš®ãèå©å瀟ã§ããããšãèžãŸããŠã äžæ¡ååã® PER ã¯å²å®ãŸãŒã³ã
ãŸãã2025â27 幎 EPS CAGRïŒå¹Žæé·ïŒ â 1.8 % ãšäœãã
PERïŒ5.3åïŒÃ· æé·çïŒ1.8ïŒ â PEG 3.0 â æé·åã§èª¿æŽãããšå²å®æã¯èãã
âãäœ PER ã¯äœæé·ã®è£è¿ãããšãã圢ã
ã¡ãªã¿ã«ãPBR 0.48åã®ãããè§£æ£äŸ¡å€ïŒç°¿äŸ¡ïŒãšæ¯ã¹ãŠãåå€ä»¥äžã
PSR 0.05åã«ã€ããŠãã売äž1åãæäŸ¡0.05åã§è©äŸ¡ãèå©å瀟ã§ã極端ã«äœãæ°Žæºã
é åœå©åããšè³æ¬å¹ç
幎éé åœ30å 㯠å©åã 3.3ïŒ ïŒ912åããŒã¹ïŒã2026/2 äºæ³é åœæ§å â 19ïŒ ãšäœåååã§ãã
ROE 㯠2024/2 å®çžŸ 11.7ïŒ
â 2027/2 èšç» 9ã10ïŒ
å°ã
ROEâ§8ïŒ
ãç¶æã§ãããªããPBR0.5åã¯äŸç¶ãã£ã¹ã«ãŠã³ããšå€æã§ããã§ãããã
👀 æè³å®¶ç®ç·ã§ã®æ³šç®ãã€ã³ã
æè³å®¶ç®ç·ã§ã®æ³šç®ç¹ã¯ä»¥äžã«ãªããŸãã
- 幎éé åœéïŒ30åïŒäºæ³å©åãçŽ2.0%ïŒ
- 1æ ªå©çïŒEPSïŒïŒ2026幎2ææäºæ³ã§çŽ160åååŸãšæšå® â PERã¯çŽ9ã10å
- PBRïŒ0.4ã0.5åçšåºŠã§èªå·±è³æ¬ãåããããªã¥ãšãŒã·ã§ã³é¢ã§ã¯å²å®æãã
â æè³å€æãŸãšã
è©äŸ¡è»ž | è©ç¹ | 解説 |
---|---|---|
å®å®æ§ | â â â â â | 売äž1,000ååè¶ ã»èªå·±è³æ¬33%ã®éå£ãã©ã³ã¹ã·ãŒã |
æé·æ§ | â â âââ | åžäºæ¥äžå¿ã®ããå€éšå€åã«åœ±é¿ãããããæ§é |
åçæ§ | â â âââ | å©çç1%å°ã§äžäžåã¯ç©æµã³ã¹ããšé£å |
ããªã¥ãšãŒã·ã§ã³ | â â â â â | å²å®ææšãPBR 0.5å以äžãå©åã2%ã§å®å¿æ |
ãããããŒãã»çšåã®å®å®äŸçµŠãæ¯ããè£æ¹ãšããŠããšã³ãŒãã¬ãŒãã£ã³ã°ã¯å®ãã«åŒ·ãå®å®æ ªã§ãã
ççºçãªæé·ããæåŸ
ãã«ãããã®ã®ããã£ãã§ã³ã·ãæ§ãããªã¥ãšãŒã·ã§ã³é¢ã§ã®åŠå³ãããã髿é·éæãšã®çµã¿åããã§ããŒããã©ãªãªã«äžç³ãæããååšãšãããã§ãããã
- ããªã¥ãšãŒã·ã§ã³ææšïŒPERã»PBRã»PSRïŒã¯ç·ããŠâè¶ å²å®âã
- äžæ¹ã§ æé·çãäœããã PEG ã¯é«ããæ ªäŸ¡ãæ¥éš°ãã«ããæ§é ã
- é
åœïŒãã£ãŒãããªã¥ãŒæ ãšããŠã®é
å床ã¯é«ãã
- EPSæ°Žæºã暪ã°ãã§ããROE 8ã10ïŒ Ãé åœå©åã3ïŒ å°ãç¶æã§ããã°èŠçŽãäœå°ã
- æè³ã¹ã¿ã³ã¹ïŒé«æé·ãæ±ããããããå®å®ã»å©åãã»è³ç£ããªã¥ãŒãçãé·æä¿æåãéæã
30åé åœãç¶ç¶äžïŒé åœå©åã â 4ïŒ ïŒã ã£ãããé«é åœïŒæ¥çžŸå®å®ãé åãšããå°è±¡ã§ããEPSã¯äŒžã³æ©ã¿ã§ããã財åçãªå®å®æ§ãé«ãããçççãããããããå®ãã®ããŒããã©ãªãªãã«çµã¿èŸŒãã¹ãéæã
泚ç®ãã¹ãã¯ããå¶æ¥CFã®é»åå埩ããšãå©ççã®å転ãããããèŠãå§ããæ®µéã§ã®æ ªäŸ¡èŠçŽããèµ·ããå¯èœæ§ããããŸãã
â å¶æ¥CFé»åãâ¡ ç²å©ç5.3ïŒ
è¶
ã⢠èªå·±è³æ¬æ¯ç30ïŒ
å°ããŒã
ãããïŒã€ãã¯ãªã¢ãããéããPERäžæ¡ã®ãŸãŸæŸçœ®ããã確çã¯äœãããšæ³å®ã§ããŸãã
äœãéèŠãããã«ãããŸãããå å®ãªæ¥çžŸã»è²¡åã«æ¹ãããæè³å®¶ã«ãšã£ãŠããšã³ãŒãã¬ãŒãã£ã³ã°ã¯ãé·æä¿æã«é©ããããªã¥ãŒæ ªããšããŠäžå®ã®é åããããšèšããŸãã
â» ãããŠæåŸã®æåŸ ãããéæã®ç޹ä»ã»è§£èª¬ã¯ææããŒããšãªããŸãïŒããããã¯ãææã¡ã³ã㌠or æænoteã§é²èЧã§ããŸãïŒã