Loading...
XJPX
2798
Market cap63mUSD
Oct 07, Last price  
2,927.00JPY
1D
-0.31%
1Q
-0.95%
Jan 2017
9.30%
IPO
31.26%
Name

Y's Table Corp

Chart & Performance

D1W1MN
P/E
37.04
P/S
0.80
EPS
79.03
Div Yield, %
Shrs. gr., 5y
4.39%
Rev. gr., 5y
-2.47%
Revenues
12.12b
+7.41%
13,732,854,0008,288,964,0008,148,577,0009,780,719,00011,284,519,00012,120,830,000
Net income
261m
+128.87%
48,184,000-1,502,134,000314,523,000-72,404,000113,886,000260,650,000
CFO
290m
-26.07%
921,000,000-99,855,000-1,102,029,000470,679,000392,309,000290,046,000
Dividend
Feb 26, 20082000 JPY/sh

Profile

Y's Table Corporation plans, develops, and operates various restaurants in Japan and internationally. It operates directly managed stores and FC franchise stores. The company was founded in 1999 and is headquartered in Tokyo, Japan.
IPO date
Mar 01, 2004
Employees
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFY
2025‑022024‑022023‑022022‑022021‑022020‑02
Income
Revenues
12,120,830
7.41%
11,284,519
15.38%
9,780,719
20.03%
Cost of revenue
9,704,290
11,103,736
10,159,338
Unusual Expense (Income)
NOPBT
2,416,540
180,783
(378,619)
NOPBT Margin
19.94%
1.60%
Operating Taxes
(23,641)
(28,689)
(36,065)
Tax Rate
NOPAT
2,440,181
209,472
(342,554)
Net income
260,650
128.87%
113,886
-257.29%
(72,404)
-123.02%
Dividends
Dividend yield
Proceeds from repurchase of equity
(132)
468,365
BB yield
0.00%
-8.10%
Debt
Debt current
225,903
232,265
1,054,635
Long-term debt
1,494,223
1,712,589
1,448,459
Deferred revenue
(34,313)
Other long-term liabilities
927,550
876,765
863,158
Net debt
(239,629)
152,647
18,864
Cash flow
Cash from operating activities
290,046
392,309
470,679
CAPEX
(314,443)
(264,123)
(204,093)
Cash from investing activities
(316,556)
(120,363)
(204,989)
Cash from financing activities
(232,397)
(520,795)
(62,257)
FCF
2,808,239
285,163
(81,601)
Balance
Cash
1,533,299
1,792,207
2,041,056
Long term investments
426,456
443,174
Excess cash
1,353,714
1,227,981
1,995,194
Stockholders' equity
303,092
42,310
(71,839)
Invested Capital
3,008,821
3,179,785
3,486,122
ROIC
78.86%
6.28%
ROCE
72.97%
5.61%
EV
Common stock shares outstanding
3,298
3,298
3,046
Price
2,849.00
5.05%
2,712.00
42.89%
1,898.00
3.94%
Market cap
9,396,370
5.05%
8,944,621
54.72%
5,780,983
6.81%
EV
9,156,741
9,097,268
5,800,847
EBITDA
2,599,117
367,179
(190,941)
EV/EBITDA
3.52
24.78
Interest
18,719
18,345
28,301
Interest/NOPBT
0.77%
10.15%