Loading...
XJPX7581
Market cap1.70bUSD
Dec 27, Last price  
5,470.00JPY
1D
0.37%
1Q
-3.36%
Jan 2017
108.14%
Name

Saizeriya Co Ltd

Chart & Performance

D1W1MN
XJPX:7581 chart
P/E
32.97
P/S
1.20
EPS
165.93
Div Yield, %
0.33%
Shrs. gr., 5y
0.13%
Rev. gr., 5y
7.48%
Revenues
224.54b
+22.54%
74,602,098,00078,976,000,00082,866,000,00084,949,000,00088,323,000,00099,459,000,00099,860,000,000104,235,000,000110,428,000,000125,618,000,000139,277,000,000144,961,000,000148,306,000,000154,063,000,000156,527,000,000126,842,000,000126,513,000,000144,275,000,000183,244,000,000224,542,000,000
Net income
8.15b
+58.11%
2,391,530,0003,563,000,0004,411,000,0004,011,000,000-4,896,000,0007,842,000,0005,874,000,0005,471,000,0003,937,000,0001,193,000,0003,774,000,0005,505,000,0007,496,000,0005,074,000,0004,980,000,000-3,450,000,0001,765,000,0005,660,000,0005,154,000,0008,149,000,000
CFO
24.12b
+15.99%
5,270,036,0005,342,000,0007,004,000,0008,313,000,000-6,281,000,00019,674,000,00010,228,000,0007,725,000,0007,337,000,00010,465,000,00011,943,000,00013,767,000,00013,456,000,00010,313,000,00014,705,000,000525,000,00012,187,000,00021,841,000,00020,799,000,00024,124,000,000
Dividend
Aug 29, 202425 JPY/sh
Earnings
Jan 08, 2025

Profile

Saizeriya Co.,Ltd. operates in the restaurant business. As of August 31, 2021, it operated 1,553 restaurants, including 1,089 restaurants in Japan and 464 restaurants internationally. The company was incorporated in 1973 and is headquartered in Yoshikawa, Japan.
URL
https://www.saizeriya.co.jp/
IPO date
Jul 06, 1999
Employees
3,939
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑082023‑082022‑082021‑082020‑082019‑082018‑082017‑082016‑082015‑08
Income
Revenues
224,542,000
22.54%
183,244,000
27.01%
144,275,000
14.04%
Cost of revenue
92,458,000
72,747,000
53,223,000
Unusual Expense (Income)
NOPBT
132,084,000
110,497,000
91,052,000
NOPBT Margin
58.82%
60.30%
63.11%
Operating Taxes
5,878,000
1,773,000
2,956,000
Tax Rate
4.45%
1.60%
3.25%
NOPAT
126,206,000
108,724,000
88,096,000
Net income
8,149,000
58.11%
5,154,000
-8.94%
5,660,000
220.68%
Dividends
(892,000)
(892,000)
(891,000)
Dividend yield
0.35%
0.40%
0.70%
Proceeds from repurchase of equity
(182,000)
(259,000)
136,000
BB yield
0.07%
0.12%
-0.11%
Debt
Debt current
18,866,000
5,779,000
Long-term debt
31,808,000
21,664,000
36,759,000
Deferred revenue
8,852,000
Other long-term liabilities
9,549,000
106,000
8,795,000
Net debt
(40,161,000)
(27,663,000)
(18,097,000)
Cash flow
Cash from operating activities
24,124,000
20,799,000
21,841,000
CAPEX
(8,712,000)
(5,485,000)
(4,797,000)
Cash from investing activities
(8,870,000)
(5,906,000)
(2,456,000)
Cash from financing activities
(14,840,000)
(8,163,000)
(16,466,000)
FCF
131,813,000
111,975,000
88,356,000
Balance
Cash
71,949,000
67,855,000
60,275,000
Long term investments
20,000
338,000
360,000
Excess cash
60,741,900
59,030,800
53,421,250
Stockholders' equity
110,802,000
95,217,000
90,793,000
Invested Capital
74,741,100
72,009,200
75,254,750
ROIC
172.00%
147.66%
115.87%
ROCE
97.48%
84.32%
70.74%
EV
Common stock shares outstanding
49,431
48,984
48,959
Price
5,090.00
11.14%
4,580.00
75.95%
2,603.00
4.25%
Market cap
251,603,159
12.15%
224,346,720
76.04%
127,440,277
4.88%
EV
215,510,159
196,683,720
109,343,277
EBITDA
145,555,000
123,023,000
102,773,000
EV/EBITDA
1.48
1.60
1.06
Interest
584,000
506,000
418,000
Interest/NOPBT
0.44%
0.46%
0.46%