Loading...
XJPX8160
Market cap373mUSD
Jan 17, Last price  
2,071.00JPY
1D
-0.24%
1Q
-9.33%
Jan 2017
-12.21%
Name

Kisoji Co Ltd

Chart & Performance

D1W1MN
XJPX:8160 chart
P/E
133.76
P/S
1.10
EPS
15.48
Div Yield, %
0.77%
Shrs. gr., 5y
1.98%
Rev. gr., 5y
3.28%
Revenues
52.98b
+15.36%
42,839,169,00046,333,044,00047,984,587,00049,626,000,00046,748,000,00044,187,000,00043,505,000,00044,150,000,00045,390,000,00045,720,000,00043,429,000,00044,160,000,00044,346,000,00044,437,000,00045,085,000,00043,923,000,00031,067,000,00036,778,000,00045,930,000,00052,984,000,000
Net income
436m
P
1,308,066,0001,617,524,0001,620,143,0001,225,000,000-651,000,000-550,000,000-1,260,000,000417,000,000739,000,000612,000,000-601,000,000-388,000,000576,000,0001,331,000,0001,659,000,000573,000,000-5,577,000,000650,000,000-1,082,000,000436,000,000
CFO
4.24b
+108.30%
2,874,315,0003,595,192,0003,334,262,0003,041,000,000580,000,0002,010,000,0002,035,000,0002,818,000,0002,688,000,0001,792,000,0001,537,000,0001,446,000,0001,398,000,0003,529,000,0002,073,000,0001,964,000,000-5,233,000,0003,656,000,0002,037,000,0004,243,000,000
Dividend
Mar 28, 20250 JPY/sh

Profile

Kisoji Co., Ltd. operates a chain of restaurants in Japan. As of May 31, 2022, it operated a total of 153 stores. The company was formerly known as Matsuba Co., Ltd. and changed its name to Kisoji Co., Ltd. in February 1974. Kisoji Co., Ltd. was incorporated in 1950 and is based in Nagoya, Japan.
URL
https://www.kisoji.co.jp/
IPO date
Nov 04, 1987
Employees
1,338
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
52,984,000
15.36%
45,930,000
24.88%
36,778,000
18.38%
Cost of revenue
16,883,000
14,983,000
12,831,000
Unusual Expense (Income)
NOPBT
36,101,000
30,947,000
23,947,000
NOPBT Margin
68.14%
67.38%
65.11%
Operating Taxes
122,000
38,000
340,000
Tax Rate
0.34%
0.12%
1.42%
NOPAT
35,979,000
30,909,000
23,607,000
Net income
436,000
-140.30%
(1,082,000)
-266.46%
650,000
-111.66%
Dividends
(450,000)
(441,000)
(588,000)
Dividend yield
0.61%
0.71%
1.08%
Proceeds from repurchase of equity
6,322,000
21,389,000
BB yield
-10.19%
-39.38%
Debt
Debt current
7,452,000
10,093,000
5,296,000
Long-term debt
1,303,000
2,812,000
8,397,000
Deferred revenue
2,261,000
2,244,000
Other long-term liabilities
2,552,000
230,000
278,000
Net debt
(9,137,000)
(11,448,000)
(11,187,000)
Cash flow
Cash from operating activities
4,243,000
2,037,000
3,656,000
CAPEX
(2,590,000)
(2,959,000)
(1,623,000)
Cash from investing activities
(2,462,000)
(3,322,000)
(1,641,000)
Cash from financing activities
(4,408,000)
887,000
(400,000)
FCF
36,220,000
29,092,000
23,866,000
Balance
Cash
14,591,000
17,220,000
17,617,000
Long term investments
3,301,000
7,133,000
7,263,000
Excess cash
15,242,800
22,056,500
23,041,100
Stockholders' equity
16,124,000
42,973,000
42,671,000
Invested Capital
23,142,200
19,891,500
18,305,900
ROIC
167.21%
161.84%
125.03%
ROCE
94.05%
73.24%
57.51%
EV
Common stock shares outstanding
28,161
28,022
26,010
Price
2,612.00
17.98%
2,214.00
6.03%
2,088.00
-10.58%
Market cap
73,556,532
18.56%
62,040,708
14.24%
54,308,880
-8.90%
EV
64,419,532
77,771,708
69,634,880
EBITDA
37,825,000
32,590,000
25,462,000
EV/EBITDA
1.70
2.39
2.73
Interest
41,000
42,000
62,000
Interest/NOPBT
0.11%
0.14%
0.26%