First Time Loading...

Key Coffee Inc
TSE:2594

Watchlist Manager
Key Coffee Inc Logo
Key Coffee Inc
TSE:2594
Watchlist
Price: 2 002 JPY -0.1% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

Key Coffee, Inc. engages in coffee business. [ Read More ]

The intrinsic value of one Key Coffee Inc stock under the Base Case scenario is 1 995.09 JPY. Compared to the current market price of 2 002 JPY, Key Coffee Inc is Fairly Valued.

Key Points:
Intrinsic Value
Base Case
1 995.09 JPY
Fairly Valued
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Key Coffee Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Key Coffee Inc stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Key Coffee Inc

Provide an overview of the primary business activities
of Key Coffee Inc.

What unique competitive advantages
does Key Coffee Inc hold over its rivals?

What risks and challenges
does Key Coffee Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Key Coffee Inc.

Provide P/S
for Key Coffee Inc.

Provide P/E
for Key Coffee Inc.

Provide P/OCF
for Key Coffee Inc.

Provide P/FCFE
for Key Coffee Inc.

Provide P/B
for Key Coffee Inc.

Provide EV/S
for Key Coffee Inc.

Provide EV/GP
for Key Coffee Inc.

Provide EV/EBITDA
for Key Coffee Inc.

Provide EV/EBIT
for Key Coffee Inc.

Provide EV/OCF
for Key Coffee Inc.

Provide EV/FCFF
for Key Coffee Inc.

Provide EV/IC
for Key Coffee Inc.

What are the Revenue projections
for Key Coffee Inc?

How accurate were the past Revenue estimates
for Key Coffee Inc?

What are the Net Income projections
for Key Coffee Inc?

How accurate were the past Net Income estimates
for Key Coffee Inc?

What are the EPS projections
for Key Coffee Inc?

How accurate were the past EPS estimates
for Key Coffee Inc?

What are the EBIT projections
for Key Coffee Inc?

How accurate were the past EBIT estimates
for Key Coffee Inc?

Compare the revenue forecasts
for Key Coffee Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Key Coffee Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Key Coffee Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Key Coffee Inc compared to its peers.

Compare the P/E ratios
of Key Coffee Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Key Coffee Inc with its peers.

Analyze the financial leverage
of Key Coffee Inc compared to its main competitors.

Show all profitability ratios
for Key Coffee Inc.

Provide ROE
for Key Coffee Inc.

Provide ROA
for Key Coffee Inc.

Provide ROIC
for Key Coffee Inc.

Provide ROCE
for Key Coffee Inc.

Provide Gross Margin
for Key Coffee Inc.

Provide Operating Margin
for Key Coffee Inc.

Provide Net Margin
for Key Coffee Inc.

Provide FCF Margin
for Key Coffee Inc.

Show all solvency ratios
for Key Coffee Inc.

Provide D/E Ratio
for Key Coffee Inc.

Provide D/A Ratio
for Key Coffee Inc.

Provide Interest Coverage Ratio
for Key Coffee Inc.

Provide Altman Z-Score Ratio
for Key Coffee Inc.

Provide Quick Ratio
for Key Coffee Inc.

Provide Current Ratio
for Key Coffee Inc.

Provide Cash Ratio
for Key Coffee Inc.

What is the historical Revenue growth
over the last 5 years for Key Coffee Inc?

What is the historical Net Income growth
over the last 5 years for Key Coffee Inc?

What is the current Free Cash Flow
of Key Coffee Inc?

Financials

Balance Sheet Decomposition
Key Coffee Inc

Current Assets 39.2B
Cash & Short-Term Investments 5B
Receivables 17.7B
Other Current Assets 16.5B
Non-Current Assets 18.1B
Long-Term Investments 3.6B
PP&E 12.5B
Intangibles 1B
Other Non-Current Assets 1B
Current Liabilities 23.9B
Accounts Payable 13.7B
Accrued Liabilities 212m
Other Current Liabilities 10B
Non-Current Liabilities 2.2B
Other Non-Current Liabilities 2.2B
Efficiency

Earnings Waterfall
Key Coffee Inc

Revenue
72.8B JPY
Cost of Revenue
-57.8B JPY
Gross Profit
15B JPY
Operating Expenses
-14.3B JPY
Operating Income
721m JPY
Other Expenses
-239m JPY
Net Income
482m JPY

Free Cash Flow Analysis
Key Coffee Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Key Coffee Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
Positive Gross Profit
ROIC is Increasing
Positive 3-Years Revenue Growth
44/100
Profitability
Score

Key Coffee Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Key Coffee Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
High Altman Z-Score
76/100
Solvency
Score

Key Coffee Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Key Coffee Inc

There are no price targets for Key Coffee Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Key Coffee Inc

1M 1M
-1%
6M 6M
-1%
1Y 1Y
-4%
3Y 3Y
-3%
5Y 5Y
-2%
10Y 10Y
+36%
Annual Price Range
2 002
52w Low
1 977
52w High
2 139
Price Metrics
Average Annual Return 0.22%
Standard Deviation of Annual Returns 7.75%
Max Drawdown -23%
Shares Statistics
Market Capitalization 42.9B JPY
Shares Outstanding 21 413 100
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Key Coffee Inc Logo
Key Coffee Inc

Country

Japan

Industry

Food Products

Market Cap

42.9B JPY

Dividend Yield

0.5%

Description

Key Coffee, Inc. engages in coffee business. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 986 full-time employees. The firm operates through two business segments. The Coffee-related segment is engaged in the sale of coffee products and other products. The company sells products to consumers, restaurants and food wholesalers, and beverage manufacturers. The Food-related segment is engaged in the operation of restaurant and the sale of western confectionery. The firm is also engaged in the beverage product manufacturing business, office service business and mail order business, transportation and logistics business, insurance agency business, coffee plantation management business, and the purchase and selection of green coffee beans.

Contact

TOKYO-TO
Minato-ku
2-34-4, Nishi-Shimbashi
+81334333311.0
https://www.keycoffee.co.jp/

IPO

1996-01-26

Employees

986

Officers

President, GM of Future of Coffee Dept. & Representative Director
Mr. Yutaka Shibata
Executive Officer & GM of Administration Headquarters
Hiroyuki Yoshihashi
Managing Executive Officer, In charge of Compliance & Director
Mr. Masaya Ando
Chief Product Representative, Executive VP, GM of Marketing Division & Director
Mr. Kazuo Kawamata
Sr. Managing Executive Officer, Chief Sales Representative, Head of Sales & Representative Director
Mr. Nobuhiro Ozawa
Executive Officer, GM of Supply Chain Management & Director
Mr. Masataka Nakano
Show More
Executive Officer & GM of Special Sales Division
Futoshi Kosugi
Executive Officer & GM of Distribution Sales Division
Atsutoshi Morimoto
Executive Officer & GM of SCM Division
Masakazu Sakai
Executive Officer & GM of Business Division
Takeshi Otsuda
Show Less

See Also

Discover More
What is the Intrinsic Value of one Key Coffee Inc stock?

The intrinsic value of one Key Coffee Inc stock under the Base Case scenario is 1 995.09 JPY.

Is Key Coffee Inc stock undervalued or overvalued?

Compared to the current market price of 2 002 JPY, Key Coffee Inc is Fairly Valued.