Market Closed -
Japan Exchange
02:00:00 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
1,441
JPY
|
-1.17%
|
|
+0.70%
|
+2.34%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
77,898
|
54,234
|
57,976
|
58,655
|
63,836
|
65,476
|
-
|
-
|
Enterprise Value (EV)
1 |
85,092
|
66,850
|
66,642
|
67,271
|
69,751
|
65,476
|
65,476
|
65,476
|
P/E ratio
|
-376
x
|
-10.8
x
|
-118
x
|
-17.2
x
|
-89.6
x
|
253
x
|
77.9
x
|
50.2
x
|
Yield
|
1.22%
|
0.2%
|
0.19%
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.03
x
|
2.02
x
|
2.28
x
|
2.21
x
|
2.15
x
|
2.1
x
|
1.97
x
|
1.85
x
|
EV / Revenue
|
2.03
x
|
2.02
x
|
2.28
x
|
2.21
x
|
2.15
x
|
2.1
x
|
1.97
x
|
1.85
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
3,116
x
|
-11.5
x
|
22.7
x
|
-
|
46.7
x
|
61.5
x
|
68.6
x
|
47.1
x
|
FCF Yield
|
0.03%
|
-8.7%
|
4.4%
|
-
|
2.14%
|
1.63%
|
1.46%
|
2.12%
|
Price to Book
|
4.29
x
|
15.2
x
|
14.8
x
|
103
x
|
45.2
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
43,133
|
43,180
|
43,921
|
44,134
|
45,338
|
45,438
|
-
|
-
|
Reference price
2 |
1,806
|
1,256
|
1,320
|
1,329
|
1,408
|
1,441
|
1,441
|
1,441
|
Announcement Date
|
2/14/20
|
2/19/21
|
2/14/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
38,393
|
26,805
|
25,453
|
26,530
|
29,756
|
31,200
|
33,200
|
35,400
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,458
|
-2,971
|
-3,343
|
-1,886
|
389
|
1,000
|
1,500
|
2,200
|
Operating Margin
|
3.8%
|
-11.08%
|
-13.13%
|
-7.11%
|
1.31%
|
3.21%
|
4.52%
|
6.21%
|
Earnings before Tax (EBT)
|
355
|
-5,609
|
240
|
-2,285
|
-649
|
-
|
-
|
-
|
Net income
1 |
-103
|
-4,998
|
-489
|
-3,402
|
-706
|
260
|
840
|
1,300
|
Net margin
|
-0.27%
|
-18.65%
|
-1.92%
|
-12.82%
|
-2.37%
|
0.83%
|
2.53%
|
3.67%
|
EPS
2 |
-4.800
|
-115.8
|
-11.23
|
-77.21
|
-15.71
|
5.700
|
18.50
|
28.70
|
Free Cash Flow
1 |
25
|
-4,721
|
2,549
|
-
|
1,368
|
1,065
|
955
|
1,390
|
FCF margin
|
0.07%
|
-17.61%
|
10.01%
|
-
|
4.6%
|
3.41%
|
2.88%
|
3.93%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
409.62%
|
113.69%
|
106.92%
|
Dividend per Share
2 |
22.00
|
2.500
|
2.500
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/14/20
|
2/19/21
|
2/14/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
---|
Net sales
1 |
12,784
|
12,102
|
6,066
|
6,004
|
6,571
|
12,575
|
6,650
|
7,305
|
7,449
|
7,398
|
14,847
|
7,441
|
7,468
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-1,604
|
-1,962
|
-961
|
-721
|
-533
|
-1,242
|
-454
|
-190
|
-19
|
43
|
24
|
288
|
77
|
Operating Margin
|
-12.55%
|
-16.21%
|
-15.84%
|
-12.01%
|
-8.11%
|
-9.88%
|
-6.83%
|
-2.6%
|
-0.26%
|
0.58%
|
0.16%
|
3.87%
|
1.03%
|
Earnings before Tax (EBT)
|
-3,043
|
166
|
1,270
|
-369
|
-
|
-299
|
-577
|
-
|
-62
|
-
|
-117
|
278
|
-
|
Net income
1 |
-2,251
|
69
|
796
|
-423
|
20
|
-388
|
-610
|
-2,404
|
-94
|
-98
|
-192
|
171
|
-685
|
Net margin
|
-17.61%
|
0.57%
|
13.12%
|
-7.05%
|
0.3%
|
-3.09%
|
-9.17%
|
-32.91%
|
-1.26%
|
-1.32%
|
-1.29%
|
2.3%
|
-9.17%
|
EPS
|
-52.19
|
1.600
|
9.270
|
-9.650
|
-
|
-8.830
|
-13.83
|
-
|
-2.140
|
-
|
-4.300
|
3.830
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/14/20
|
8/12/21
|
11/12/21
|
5/13/22
|
8/12/22
|
8/12/22
|
12/6/22
|
2/14/23
|
5/15/23
|
8/14/23
|
8/14/23
|
11/14/23
|
2/14/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
7,194
|
12,616
|
8,666
|
8,616
|
5,915
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
25
|
-4,721
|
2,549
|
-
|
1,368
|
1,065
|
955
|
1,390
|
ROE (net income / shareholders' equity)
|
-1.1%
|
-79.1%
|
-13.1%
|
-152%
|
-71.4%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
6.13%
|
-11.4%
|
-
|
-2.99%
|
-
|
-
|
-
|
-
|
Assets
1 |
-1,682
|
44,000
|
-
|
113,816
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
421.0
|
82.40
|
89.00
|
12.90
|
31.10
|
-
|
-
|
-
|
Cash Flow per Share
|
63.60
|
-83.50
|
17.70
|
-55.40
|
0.4000
|
-
|
-
|
-
|
Capex
1 |
2,718
|
2,246
|
623
|
623
|
371
|
439
|
1,100
|
1,200
|
Capex / Sales
|
7.08%
|
8.38%
|
2.45%
|
2.35%
|
1.25%
|
1.41%
|
3.31%
|
3.39%
|
Announcement Date
|
2/14/20
|
2/19/21
|
2/14/22
|
2/14/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
1,441
JPY Average target price
900
JPY Spread / Average Target -37.54% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.34% | 428M | | -24.07% | 82.81B | | +4.57% | 47.93B | | -10.24% | 17.81B | | +32.74% | 13.63B | | -18.54% | 12.75B | | +72.89% | 8.23B | | -18.68% | 6.16B | | -12.89% | 4.3B | | -16.35% | 3.66B |
Other Restaurants & Bars
|