Loading...
XJPX
3563
Market cap4.67bUSD
May 29, Last price  
5,977.00JPY
1D
-2.65%
1Q
45.78%
IPO
584.06%
Name

Food & Life Companies Ltd

Chart & Performance

D1W1MN
P/E
46.21
P/S
1.87
EPS
129.33
Div Yield, %
0.38%
Shrs. gr., 5y
-0.16%
Rev. gr., 5y
12.65%
Revenues
361.13b
+19.68%
136,174,000,000147,702,000,000156,402,000,000174,883,000,000199,088,000,000204,957,000,000240,804,000,000281,301,000,000301,747,000,000361,129,000,000
Net income
14.63b
+85.25%
3,826,000,0003,184,000,0006,952,000,0007,991,000,0009,959,000,0006,457,000,00013,185,000,0003,607,000,0007,899,000,00014,633,000,000
CFO
56.33b
+32.97%
6,972,000,00015,215,000,00011,574,000,00014,744,000,00017,309,000,00023,923,000,00031,679,000,00029,514,000,00042,360,000,00056,326,000,000
Dividend
Sep 29, 20250 JPY/sh
Earnings
Jul 31, 2025

Profile

Food & Life Companies Ltd. operates a chain of Sushi restaurants. As of September 30, 2021, it operated 610 restaurants in domestic Sushiro; 39 restaurants in Sugidama; 154 restaurants in Kyotaru; 106 in Kaisen-Misakiko; 59 restaurants in overseas Sushiro brand; and 31 restaurants in other areas. The company was formerly known as Sushiro Global Holdings Ltd. and changed its name to Food & Life Companies Ltd. in April 2021. Food & Life Companies Ltd. was founded in 1975 and is headquartered in Suita, Japan.
URL
https://www.food-and-life.co.jp/
IPO date
Mar 30, 2017
Employees
6,088
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑092023‑092022‑092021‑092020‑092019‑092018‑092017‑092016‑092015‑09
Income
Revenues
361,129,000
19.68%
301,747,000
7.27%
281,301,000
16.82%
Cost of revenue
335,644,000
286,666,000
268,312,000
Unusual Expense (Income)
NOPBT
25,485,000
15,081,000
12,989,000
NOPBT Margin
7.06%
5.00%
4.62%
Operating Taxes
6,209,000
1,605,000
3,943,000
Tax Rate
24.36%
10.64%
30.36%
NOPAT
19,276,000
13,476,000
9,046,000
Net income
14,633,000
85.25%
7,899,000
118.99%
3,607,000
-72.64%
Dividends
(2,599,000)
(2,598,000)
(2,609,000)
Dividend yield
0.78%
0.89%
1.01%
Proceeds from repurchase of equity
(7,490,000)
19,000
(1,954,000)
BB yield
2.25%
-0.01%
0.75%
Debt
Debt current
28,532,000
41,908,000
19,659,000
Long-term debt
320,713,000
312,231,000
315,821,000
Deferred revenue
2,000
Other long-term liabilities
4,858,000
4,499,000
4,141,000
Net debt
299,266,000
302,442,000
284,124,000
Cash flow
Cash from operating activities
56,326,000
42,360,000
29,514,000
CAPEX
(19,530,000)
(15,755,000)
(17,934,000)
Cash from investing activities
(24,066,000)
(17,888,000)
(19,647,000)
Cash from financing activities
(34,322,000)
(23,876,000)
10,539,000
FCF
10,955,000
(649,000)
(6,890,000)
Balance
Cash
51,635,000
51,228,000
51,094,000
Long term investments
(1,656,000)
469,000
262,000
Excess cash
31,922,550
36,609,650
37,290,950
Stockholders' equity
67,187,000
57,907,000
51,336,000
Invested Capital
267,656,450
261,182,350
246,002,050
ROIC
7.29%
5.31%
3.95%
ROCE
8.15%
4.85%
4.37%
EV
Common stock shares outstanding
115,841
116,570
116,426
Price
2,877.50
14.46%
2,514.00
13.04%
2,224.00
-56.90%
Market cap
333,332,031
13.74%
293,056,467
13.18%
258,931,746
-56.97%
EV
633,867,031
595,886,467
543,073,746
EBITDA
56,245,000
41,667,000
35,891,000
EV/EBITDA
11.27
14.30
15.13
Interest
2,191,000
1,514,000
1,003,000
Interest/NOPBT
8.60%
10.04%
7.72%