Misawa (TSE:3169) Owner Earnings per Share (TTM): 35.73 (As of Jul. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:3169 Misawa & Co Ltd TSE:3169
64 GF Score
Price 円678.00
GF Value 円624.70
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Misawa Owner Earnings per Share (TTM)?

Misawa TSE:3169 +0.30% 64 Owner Earnings per Share (TTM) is 35.73 as of Jul. 2026. GuruFocus rates TSE:3169 with a GF Score™ of 64/100 and a GF Value™ of 円624.70 (Fairly Valued). The stock has 4 warning signs investors should review. Among 542 Retail - Cyclical companies, Misawa ranks worse than 71.22% on this metric.

In 1986 Berkshire Hathaway Shareholder Letter, Warren Buffett defined owner earnings as follows:

"These represent (a) reported earnings plus (b) depreciation, depletion, amortization, and certain other non-cash charges...less (c) the average annual amount of capitalized expenditures for plant and equipment, etc. that the business requires to fully maintain its long-term competitive position and its unit volume (If the business requires additional working capital to maintain its competitive position and unit volume, the increment also should be included in (c))...Our owner-earnings equation does not yield the deceptively precise figures provided by GAAP, since (c) must be a guess - and one sometimes very difficult to make. Despite this problem, we consider the owner earnings figure, not the GAAP figure, to be the relevant item for valuation purposes - both for investors in buying stocks and for managers in buying entire businesses...All of this points up the absurdity of the 'cash flow' numbers that are often set forth in Wall Street reports. These numbers routinely include (a) plus (b) - but do not subtract (c)."

Misawa does not have enough data to calculate Owner Earnings per Share (TTM), so as Price-to-Owner-Earnings ratio.


The historical rank and industry rank for Misawa's Owner Earnings per Share (TTM) or its related term are showing as below:

TSE:3169' s Price-to-Owner-Earnings Range Over the Past 10 Years
Min: 3.76   Med: 17.6   Max: 39.55
Current: 18.92


During the past 13 years, the highest Price-to-Owner-Earnings ratio of Misawa was 39.55. The lowest was 3.76. And the median was 17.60.


TSE:3169's Price-to-Owner-Earnings is ranked worse than
71.22% of 542 companies
in the Retail - Cyclical industry
Industry Median: 10.43 vs TSE:3169: 18.92

Misawa's Earnings per Share (Diluted) for the three months ended in Jul. 2026 was 円2.34. Its Earnings per Share (Diluted) for the trailing twelve months (TTM) ended in Jul. 2026 was 円24.30. It's PE Ratio (TTM) ratio for today is 27.90.

Misawa's EPS without NRI for the three months ended in Jul. 2026 was 円2.09. Its EPS without NRI for the trailing twelve months (TTM) ended in Jul. 2026 was 円28.30. It's PE Ratio without NRI ratio for today is 23.96.


Be Aware

Assumption: Companies usually do not report maintenance capital expenditures and growth capital expenditures separately. Here we use estimated numbers and average them over 5 years. The method to estimate maintenance capital expenditures can be found in above part 4.

Note: GuruFocus' Change In Working Capital is provided by FactSet. It is calculated by adding the items under "Change in operating assets and liabilities" (may refer to a different name for different company) section in Cash Flow Statement from original financial report. And it includes non-current parts of assets and liabilities.


Misawa Owner Earnings per Share (TTM) Related Terms


Misawa Owner Earnings per Share (TTM) Historical Data

* Premium members only.

The historical data trend for Misawa's Owner Earnings per Share (TTM) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Misawa Owner Earnings per Share (TTM) Chart

Misawa Annual Data
Trend Jan17 Jan18 Jan19 Jan20 Jan21 Jan22 Jan23 Jan24 Jan25 Jan26
Owner Earnings per Share (TTM)
Get a 7-Day Free Trial Premium Member Only Premium Member Only -5.40 -12.86 104.31 6.19 62.83

Misawa Quarterly Data
Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26 Jul26
Owner Earnings per Share (TTM) Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

TSE:3169 vs DDS: Owner Earnings per Share (TTM) Comparison

For the Department Stores subindustry, Misawa's Price-to-Owner-Earnings, along with its competitors' market caps and Price-to-Owner-Earnings data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Misawa Price-to-Owner-Earnings vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Misawa's Price-to-Owner-Earnings distribution charts can be found below:

* The bar in red indicates where Misawa's Price-to-Owner-Earnings falls into.


TSE:3169
64GF Score
Misawa & Co Ltd TSE:3169
Owner Earnings per Share (TTM) is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Misawa Owner Earnings per Share (TTM) Calculation

In 1986 Berkshire Hathaway Shareholder Letter, Warren Buffett defined owner earnings as follows:

"These represent (a) reported earnings plus (b) depreciation, depletion, amortization, and certain other non-cash charges...less (c) the average annual amount of capitalized expenditures for plant and equipment, etc. that the business requires to fully maintain its long-term competitive position and its unit volume. (If the business requires additional working capital to maintain its competitive position and unit volume, the increment also should be included in (c))...Our owner-earnings equation does not yield the deceptively precise figures provided by GAAP, since (c) must be a guess - and one sometimes very difficult to make. Despite this problem, we consider the owner earnings figure, not the GAAP figure, to be the relevant item for valuation purposes - both for investors in buying stocks and for managers in buying entire businesses...All of this points up the absurdity of the 'cash flow' numbers that are often set forth in Wall Street reports. These numbers routinely include (a) plus (b) - but do not subtract (c)."

To make it simple, then you will have:

Owner Earnings per Share (TTM) = (Net Income + Depreciation, Depletion and Amortization + Change In Deferred Tax - 5Y Average of Maintenance Capital Expenditure + Change In Working Capital) / Shares Outstanding (Diluted Average)

Misawa does not have enough data to calculate Owner Earnings per Share (TTM). Please check Wal-Mart Stores Inc, as your reference.

What does a Owner Earnings per Share (TTM) of 35.73 mean?
Misawa (TSE:3169) has a Owner Earnings per Share (TTM) of 35.73 as of Jul. 2026. Warren Buffett defined owner earnings as reported earnings plus depreciation less average maintenance capital expenditure. View historical data on Misawa. According to the industry distribution chart, Misawa ranks #386 out of 542 companies in the Retail - Cyclical industry, placing it in the top 71.2%.
Is Misawa's Owner Earnings per Share (TTM) too high?
Misawa's current Owner Earnings per Share (TTM) is 35.73. The Retail - Cyclical industry median Owner Earnings per Share (TTM) is 10.43. Misawa's value of 35.73 is 242.6% above this industry median. Based on the distribution chart, Misawa ranks #386 out of 542 companies in the Retail - Cyclical industry, which is below the industry midpoint. Overall, Misawa has a GF Score™ of 64/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Misawa's Owner Earnings per Share (TTM) compare to DDS?
According to the Retail - Cyclical industry distribution chart, Misawa ranks #386 out of 542 companies for Owner Earnings per Share (TTM). This places Misawa in the lower half of its industry. The industry median Owner Earnings per Share (TTM) is 10.43. Misawa's value of 35.73 is 242.6% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Owner Earnings per Share (TTM) for a Retail - Cyclical company?
The median Owner Earnings per Share (TTM) among Retail - Cyclical companies is 10.43, based on 542 companies in the industry. Companies in the top quartile (top 25%) have a Owner Earnings per Share (TTM) significantly above this median, while those in the bottom quartile fall well below. However, Owner Earnings per Share (TTM) should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Misawa's current Owner Earnings per Share (TTM) of 35.73 is 242.6% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Owner Earnings per Share (TTM) mean?
A high Owner Earnings per Share (TTM) can signal that a stock is expensive relative to its fundamentals. Warren Buffett defined owner earnings as reported earnings plus depreciation less average maintenance capital expenditure. View historical data on Misawa. For the Retail - Cyclical industry, the median Owner Earnings per Share (TTM) is 10.43 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Misawa's current Owner Earnings per Share (TTM) is 35.73. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Misawa stock overvalued right now?
Based on GuruFocus' analysis, Misawa (TSE:3169) is currently considered Fairly Valued. The stock's GF Value™ is 円624.70, compared to a current price of 円678.00 — trading 8.5% above its estimated fair value. The current Owner Earnings per Share (TTM) is 35.73 and 242.6% above the Retail - Cyclical industry median of 10.43. Misawa's overall GF Score™ is 64/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Owner Earnings per Share (TTM) calculated?
Owner Earnings per Share (TTM) is calculated from a company's financial statements. For Misawa (TSE:3169), the current Owner Earnings per Share (TTM) is 35.73 as of Jul. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Misawa (TSE:3169) Overvalued in 2026?

Based on GuruFocus' analysis, Misawa stock appears to be overvalued. The current stock price of 円678.00 is trading 8.5% above its estimated GF Value™ of 円624.70. GuruFocus considers Misawa to be Fairly Valued.

Key valuation signals for TSE:3169:

  • Owner Earnings per Share (TTM): 35.73
  • GF Value™: 円624.70 vs. price of 円678.00 (8.5% above fair value)
  • GF Score™: 64/100 with 4 warning signs
  • Industry Position: 242.6% above the Retail - Cyclical median (#386 of 542)

No single metric tells the full story. See the TSE:3169 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Misawa Business Description

Address 20-3 Ebisu 4-chome, Shibuya-ku, Tokyo, JPN, 150?6025
Misawa & Co Ltd is a Japanese retailer and planner of home furnishings operating primarily under its Unico brand. The company's core Unico segment designs and sells furniture, fabrics, interior goods, and miscellaneous lifestyle products through its own retail store network across Japan, targeting consumers seeking coordinated home interiors. Its smaller Food segment operates restaurants serving dishes prepared with fresh, locally sourced ingredients. The company generates the vast majority of its revenue from the Unico segment, with food-service operations contributing a minor share. Revenue comes mainly from direct retail sales through company-operated stores and related channels, supported by in-house product planning and sourcing. Misawa is headquartered in Japan and focuses its operations on the domestic Japanese market.
64GF Score

Get the complete analysis for TSE:3169

Owner Earnings per Share (TTM) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円678.00
Price
円624.70
GF Value