Loading...
XJPX
2753
Market cap216mUSD
Aug 08, Last price  
1,555.00JPY
1D
0.13%
1Q
7.76%
Jan 2017
-60.13%
IPO
107.33%
Name

Amiyaki Tei Co Ltd

Chart & Performance

D1W1MN
No data to show
P/E
24.44
P/S
0.96
EPS
63.61
Div Yield, %
6.50%
Shrs. gr., 5y
24.57%
Rev. gr., 5y
0.69%
Revenues
33.27b
+16.57%
14,382,000,00015,409,000,00017,572,000,00022,346,000,00021,660,000,00023,210,000,00024,556,000,00028,077,000,00029,955,000,00030,564,000,00031,638,000,00032,136,000,00031,877,000,00022,137,000,00021,564,000,00028,538,000,00033,267,000,000
Net income
1.31b
+890.15%
901,000,000663,000,0001,013,000,0001,071,000,000710,000,0001,159,000,0001,678,000,0002,063,000,0002,170,000,0002,163,000,0002,027,000,0001,635,000,000921,000,000-1,433,000,000627,000,000132,000,0001,307,000,000
CFO
3.53b
+73.86%
1,626,000,0001,258,000,0001,750,000,0002,035,000,0001,303,000,0002,495,000,0002,677,000,0003,093,000,0003,085,000,0003,100,000,0003,169,000,0002,906,000,0001,500,000,000-1,151,000,0001,170,000,0002,031,000,0003,531,000,000
Dividend
Sep 29, 20250 JPY/sh
Earnings
Sep 30, 2025

Profile

Amiyaki Tei Co., Ltd. operates a chain of restaurants in Japan. It operates through Yakiniku, Yakitori, and Other segments. The Yakiniku segment operates 182 restaurants under the Amiyaki Tei, Karbiya, and Suehiro Kan brand names, which specializes in offering meat. The Yakitori segment operates 55 restaurants under the Ganso Yakitoriya brand, which offers yakitori and kamomeki. The Other segment operates 32 restaurants. Amiyaki Tei Co., Ltd. was founded in 1995 and is headquartered in Kasugai, Japan.
URL
http://www.amiyakitei.co.jp/
IPO date
Dec 18, 2002
Employees
536
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑03
Income
Revenues
33,267,000
16.57%
28,538,000
32.34%
Cost of revenue
12,888,000
11,025,000
Unusual Expense (Income)
NOPBT
20,379,000
17,513,000
NOPBT Margin
61.26%
61.37%
Operating Taxes
712,000
204,000
Tax Rate
3.49%
1.16%
NOPAT
19,667,000
17,309,000
Net income
1,307,000
890.15%
132,000
-78.95%
Dividends
(479,000)
(205,000)
Dividend yield
0.43%
0.98%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
470,000
328,000
Long-term debt
887,000
520,000
Deferred revenue
(35,000)
Other long-term liabilities
586,000
509,000
Net debt
(9,406,000)
(11,359,000)
Cash flow
Cash from operating activities
3,531,000
2,031,000
CAPEX
(1,255,000)
(1,114,000)
Cash from investing activities
(1,619,000)
(1,105,000)
Cash from financing activities
(679,000)
(311,000)
FCF
19,021,000
17,373,000
Balance
Cash
9,977,000
9,784,000
Long term investments
786,000
2,423,000
Excess cash
9,099,650
10,780,100
Stockholders' equity
18,469,000
17,641,000
Invested Capital
13,496,350
10,250,900
ROIC
165.64%
168.28%
ROCE
90.19%
83.13%
EV
Common stock shares outstanding
20,544
6,848
Price
5,400.00
77.05%
3,050.00
3.28%
Market cap
110,937,708
431.15%
20,886,400
3.28%
EV
101,531,708
9,527,400
EBITDA
21,370,000
18,388,000
EV/EBITDA
4.75
0.52
Interest
3,000
Interest/NOPBT
0.01%