XJPX3197
Market cap3.49bUSD
Dec 25, Last price
2,366.00JPY
1D
-0.58%
1Q
6.79%
Jan 2017
55.93%
IPO
111.56%
Name
Skylark Holdings Co Ltd
Chart & Performance
Profile
Skylark Holdings Co., Ltd. operates restaurants in Japan and internationally. The company also engages in the provision of food services; and related businesses. It operates Western, Chinese, Japanese, Sushi, and Italian restaurants primarily under the Gusto, Bamiyan, JonathanĀ“s, Syabu-Yo, Yumean, Steak Gusto, Karayoshi, Grazie Gardens, Aiya, Musashino Mori Coffee, S Gusto, Totoyamichi, chawan, Tonkaratei, La Ohana, Yumean Shokudo, GRAND BUFFET, Miwami, Kushi-Yo, Tomato and Onion, Jyu-Jyu Karubi, and FLO PRESTIGE brand names. The company also provides foodstuffs and concession stand products delivery, store cleaning and maintenance, and linen supply services. As of June 30, 2022, it operated 3,085 stores. The company was formerly known as Skylark Co., Ltd. and changed its name to Skylark Holdings Co., Ltd. in July 2018. Skylark Holdings Co., Ltd. was founded in 1962 and is based in Musashino, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 354,831,000 16.83% | 303,705,000 14.79% | 264,570,000 -8.27% | |||||||
Cost of revenue | 293,262,000 | 312,362,000 | 284,931,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 61,569,000 | (8,657,000) | (20,361,000) | |||||||
NOPBT Margin | 17.35% | |||||||||
Operating Taxes | 3,910,000 | (1,854,000) | 5,582,000 | |||||||
Tax Rate | 6.35% | |||||||||
NOPAT | 57,659,000 | (6,803,000) | (25,943,000) | |||||||
Net income | 4,781,000 -175.04% | (6,371,000) -172.88% | 8,742,000 -150.78% | |||||||
Dividends | (7,000) | (2,730,000) | (17,000) | |||||||
Dividend yield | 0.00% | 0.79% | 0.01% | |||||||
Proceeds from repurchase of equity | 42,808,000 | |||||||||
BB yield | -13.21% | |||||||||
Debt | ||||||||||
Debt current | 33,874,000 | 86,971,000 | 17,810,000 | |||||||
Long-term debt | 211,453,000 | 94,453,000 | 184,643,000 | |||||||
Deferred revenue | (2,149,000) | |||||||||
Other long-term liabilities | 15,756,000 | 89,753,000 | 97,335,000 | |||||||
Net debt | 196,354,000 | 142,938,000 | 140,084,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 70,717,000 | 45,716,000 | 50,065,000 | |||||||
CAPEX | (14,847,000) | (15,788,000) | (13,235,000) | |||||||
Cash from investing activities | (14,861,000) | (15,575,000) | (12,987,000) | |||||||
Cash from financing activities | (44,471,000) | (53,271,000) | (16,011,000) | |||||||
FCF | 54,964,000 | 25,486,000 | (51,838,000) | |||||||
Balance | ||||||||||
Cash | 26,790,000 | 15,344,000 | 38,381,000 | |||||||
Long term investments | 22,183,000 | 23,142,000 | 23,988,000 | |||||||
Excess cash | 31,231,450 | 23,300,750 | 49,140,500 | |||||||
Stockholders' equity | 101,751,000 | 82,473,000 | 88,197,000 | |||||||
Invested Capital | 319,133,550 | 328,862,250 | 333,582,500 | |||||||
ROIC | 17.80% | |||||||||
ROCE | 17.57% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 227,502 | 227,502 | 214,429 | |||||||
Price | 2,065.00 35.23% | 1,527.00 1.06% | 1,511.00 -5.39% | |||||||
Market cap | 469,792,035 35.23% | 347,395,855 7.22% | 324,002,589 2.72% | |||||||
EV | 666,146,035 | 490,333,855 | 464,086,589 | |||||||
EBITDA | 110,218,000 | 38,741,000 | 26,932,000 | |||||||
EV/EBITDA | 6.04 | 12.66 | 17.23 | |||||||
Interest | 2,484,000 | 2,549,000 | 2,938,000 | |||||||
Interest/NOPBT | 4.03% |