Market Closed -
Japan Exchange
07:00:00 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
2,099
JPY
|
+0.14%
|
|
+0.29%
|
-3.67%
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
95,612
|
80,104
|
71,451
|
71,675
|
82,557
|
91,975
|
-
|
-
|
Enterprise Value (EV)
1 |
63,302
|
44,076
|
46,453
|
38,668
|
52,043
|
90,266
|
52,775
|
49,475
|
P/E ratio
|
16.2
x
|
13.2
x
|
-6.51
x
|
58.7
x
|
24.1
x
|
16.5
x
|
14.5
x
|
13.9
x
|
Yield
|
1.48%
|
1.88%
|
1.49%
|
1.6%
|
1.61%
|
1.94%
|
2.02%
|
2.14%
|
Capitalization / Revenue
|
0.74
x
|
0.61
x
|
0.74
x
|
0.66
x
|
0.65
x
|
0.64
x
|
0.63
x
|
0.6
x
|
EV / Revenue
|
0.49
x
|
0.34
x
|
0.48
x
|
0.35
x
|
0.41
x
|
0.64
x
|
0.36
x
|
0.32
x
|
EV / EBITDA
|
4.33
x
|
-
|
239
x
|
16.1
x
|
7.56
x
|
4.98
x
|
3.8
x
|
3.39
x
|
EV / FCF
|
14,462,410
x
|
7,855,225
x
|
-4,849,925
x
|
3,984,795
x
|
-124,803,997
x
|
19,712,978
x
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
0%
|
-0%
|
0%
|
-
|
-
|
Price to Book
|
0.94
x
|
0.76
x
|
0.76
x
|
0.76
x
|
0.86
x
|
0.91
x
|
0.88
x
|
0.85
x
|
Nbr of stocks (in thousands)
|
44,183
|
44,183
|
44,214
|
44,217
|
44,219
|
43,818
|
-
|
-
|
Reference price
2 |
2,164
|
1,813
|
1,616
|
1,621
|
1,867
|
2,099
|
2,099
|
2,099
|
Announcement Date
|
12/04/19
|
14/04/20
|
14/04/21
|
14/04/22
|
14/04/23
|
12/04/24
|
-
|
-
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
129,216
|
131,193
|
96,141
|
109,363
|
126,864
|
140,625
|
146,760
|
153,405
|
EBITDA
1 |
14,607
|
-
|
194
|
2,401
|
6,882
|
11,300
|
13,900
|
14,600
|
EBIT
1 |
10,143
|
10,289
|
-4,319
|
-1,783
|
2,969
|
7,322
|
9,700
|
10,500
|
Operating Margin
|
7.85%
|
7.84%
|
-4.49%
|
-1.63%
|
2.34%
|
5.21%
|
6.61%
|
6.84%
|
Earnings before Tax (EBT)
|
9,375
|
9,593
|
-8,933
|
3,428
|
4,025
|
7,449
|
-
|
-
|
Net income
1 |
5,915
|
6,058
|
-10,979
|
1,221
|
3,429
|
5,491
|
6,625
|
7,000
|
Net margin
|
4.58%
|
4.62%
|
-11.42%
|
1.12%
|
2.7%
|
3.9%
|
4.51%
|
4.56%
|
EPS
2 |
133.9
|
137.1
|
-248.4
|
27.63
|
77.56
|
124.9
|
145.1
|
150.9
|
Free Cash Flow
|
4,377
|
5,611
|
-9,578
|
9,704
|
-417
|
4,579
|
-
|
-
|
FCF margin
|
3.39%
|
4.28%
|
-9.96%
|
8.87%
|
-0.33%
|
3.26%
|
-
|
-
|
FCF Conversion (EBITDA)
|
29.97%
|
-
|
-
|
404.16%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
74%
|
92.62%
|
-
|
794.76%
|
-
|
83.39%
|
-
|
-
|
Dividend per Share
2 |
32.00
|
34.00
|
24.00
|
26.00
|
30.00
|
40.00
|
42.50
|
45.00
|
Announcement Date
|
12/04/19
|
14/04/20
|
14/04/21
|
14/04/22
|
14/04/23
|
12/04/24
|
-
|
-
|
Fiscal Period: February |
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
66,908
|
44,278
|
51,863
|
27,198
|
53,739
|
28,167
|
27,457
|
55,624
|
30,540
|
31,595
|
62,135
|
32,324
|
32,405
|
64,729
|
35,176
|
35,785
|
70,961
|
35,273
|
34,391
|
36,700
|
36,900
|
73,600
|
36,600
|
36,220
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
6,247
|
-3,227
|
-1,092
|
-469
|
-774
|
-147
|
-862
|
-1,009
|
972
|
502
|
1,474
|
571
|
924
|
1,495
|
2,166
|
1,895
|
4,061
|
1,701
|
1,560
|
2,700
|
2,400
|
5,100
|
2,790
|
2,110
|
Operating Margin
|
9.34%
|
-7.29%
|
-2.11%
|
-1.72%
|
-1.44%
|
-0.52%
|
-3.14%
|
-1.81%
|
3.18%
|
1.59%
|
2.37%
|
1.77%
|
2.85%
|
2.31%
|
6.16%
|
5.3%
|
5.72%
|
4.82%
|
4.54%
|
7.36%
|
6.5%
|
6.93%
|
7.62%
|
5.83%
|
Earnings before Tax (EBT)
|
6,058
|
-5,350
|
-3,583
|
1,051
|
2,845
|
2,306
|
-1,723
|
583
|
1,656
|
1,587
|
3,243
|
687
|
95
|
782
|
2,699
|
2,025
|
4,724
|
1,754
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
3,874
|
-5,839
|
-5,140
|
725
|
2,049
|
1,584
|
-2,412
|
-828
|
1,282
|
1,246
|
2,528
|
427
|
474
|
901
|
2,014
|
1,621
|
3,635
|
1,337
|
519
|
1,810
|
1,560
|
3,370
|
1,810
|
1,470
|
Net margin
|
5.79%
|
-13.19%
|
-9.91%
|
2.67%
|
3.81%
|
5.62%
|
-8.78%
|
-1.49%
|
4.2%
|
3.94%
|
4.07%
|
1.32%
|
1.46%
|
1.39%
|
5.73%
|
4.53%
|
5.12%
|
3.79%
|
1.51%
|
4.93%
|
4.23%
|
4.58%
|
4.95%
|
4.06%
|
EPS
|
87.70
|
-132.1
|
-
|
-
|
46.34
|
35.84
|
-
|
-
|
29.01
|
-
|
57.19
|
9.650
|
-
|
-
|
45.57
|
-
|
82.39
|
30.56
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
17.00
|
12.00
|
-
|
-
|
12.00
|
-
|
-
|
-
|
-
|
-
|
14.00
|
-
|
-
|
-
|
-
|
-
|
20.00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/10/19
|
15/10/20
|
14/04/21
|
15/10/21
|
15/10/21
|
14/01/22
|
14/04/22
|
14/04/22
|
15/07/22
|
14/10/22
|
14/10/22
|
13/01/23
|
14/04/23
|
14/04/23
|
14/07/23
|
13/10/23
|
13/10/23
|
12/01/24
|
12/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: February |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
32,310
|
36,028
|
24,998
|
33,007
|
30,514
|
35,700
|
39,200
|
42,500
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
4,377
|
5,611
|
-9,578
|
9,704
|
-417
|
4,579
|
-
|
-
|
ROE (net income / shareholders' equity)
|
6%
|
5.8%
|
-11%
|
1.3%
|
3.6%
|
5.6%
|
6.66%
|
6.54%
|
ROA (Net income/ Total Assets)
|
8.31%
|
8.03%
|
-8.92%
|
1.05%
|
2.9%
|
6.19%
|
-
|
-
|
Assets
1 |
71,161
|
75,430
|
123,144
|
116,742
|
118,354
|
88,709
|
-
|
-
|
Book Value Per Share
2 |
2,294
|
2,398
|
2,121
|
2,123
|
2,171
|
2,263
|
2,372
|
2,482
|
Cash Flow per Share
|
234.0
|
243.0
|
-146.0
|
122.0
|
166.0
|
222.0
|
-
|
-
|
Capex
|
4,832
|
6,564
|
6,695
|
4,526
|
5,709
|
7,216
|
-
|
-
|
Capex / Sales
|
3.74%
|
5%
|
6.96%
|
4.14%
|
4.5%
|
5.13%
|
-
|
-
|
Announcement Date
|
12/04/19
|
14/04/20
|
14/04/21
|
14/04/22
|
14/04/23
|
12/04/24
|
-
|
-
|
Last Close Price
2,099
JPY Average target price
2,400
JPY Spread / Average Target +14.34% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.67% | 598M | | -23.85% | 84.87B | | +4.57% | 47.24B | | -9.16% | 17.65B | | +31.36% | 13.65B | | -18.94% | 12.57B | | +67.92% | 7.78B | | -18.68% | 6.12B | | -12.89% | 4.41B | | -18.10% | 3.61B |
Other Restaurants & Bars
|