First Time Loading...
Y

Y's Table Corp
TSE:2798

Watchlist Manager
Y's Table Corp
TSE:2798
Watchlist
Price: 2 828 JPY 0.11% Market Closed
Updated: May 4, 2024

Intrinsic Value

Y's table corp. engages in the management, development, and operation of restaurants. [ Read More ]

The intrinsic value of one Y's Table Corp stock under the Base Case scenario is 1 488.22 JPY. Compared to the current market price of 2 828 JPY, Y's Table Corp is Overvalued by 47%.

Key Points:
Intrinsic Value
Base Case
1 488.22 JPY
Overvaluation 47%
Intrinsic Value
Price
Y
Worst Case
Base Case
Best Case

Valuation Backtest
Y's Table Corp

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

Run backtest to discover the historical profit from buying and selling Y's Table Corp 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
Y's Table Corp

Provide an overview of the primary business activities
of Y's Table Corp.

What unique competitive advantages
does Y's Table Corp hold over its rivals?

What risks and challenges
does Y's Table Corp face in the near future?

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

Show all valuation multiples
for Y's Table Corp.

Provide P/S
for Y's Table Corp.

Provide P/E
for Y's Table Corp.

Provide P/OCF
for Y's Table Corp.

Provide P/FCFE
for Y's Table Corp.

Provide P/B
for Y's Table Corp.

Provide EV/S
for Y's Table Corp.

Provide EV/GP
for Y's Table Corp.

Provide EV/EBITDA
for Y's Table Corp.

Provide EV/EBIT
for Y's Table Corp.

Provide EV/OCF
for Y's Table Corp.

Provide EV/FCFF
for Y's Table Corp.

Provide EV/IC
for Y's Table Corp.

What are the Revenue projections
for Y's Table Corp?

How accurate were the past Revenue estimates
for Y's Table Corp?

What are the Net Income projections
for Y's Table Corp?

How accurate were the past Net Income estimates
for Y's Table Corp?

What are the EPS projections
for Y's Table Corp?

How accurate were the past EPS estimates
for Y's Table Corp?

What are the EBIT projections
for Y's Table Corp?

How accurate were the past EBIT estimates
for Y's Table Corp?

Compare the revenue forecasts
for Y's Table Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Y's Table Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Y's Table Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Y's Table Corp compared to its peers.

Compare the P/E ratios
of Y's Table Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Y's Table Corp with its peers.

Analyze the financial leverage
of Y's Table Corp compared to its main competitors.

Show all profitability ratios
for Y's Table Corp.

Provide ROE
for Y's Table Corp.

Provide ROA
for Y's Table Corp.

Provide ROIC
for Y's Table Corp.

Provide ROCE
for Y's Table Corp.

Provide Gross Margin
for Y's Table Corp.

Provide Operating Margin
for Y's Table Corp.

Provide Net Margin
for Y's Table Corp.

Provide FCF Margin
for Y's Table Corp.

Show all solvency ratios
for Y's Table Corp.

Provide D/E Ratio
for Y's Table Corp.

Provide D/A Ratio
for Y's Table Corp.

Provide Interest Coverage Ratio
for Y's Table Corp.

Provide Altman Z-Score Ratio
for Y's Table Corp.

Provide Quick Ratio
for Y's Table Corp.

Provide Current Ratio
for Y's Table Corp.

Provide Cash Ratio
for Y's Table Corp.

What is the historical Revenue growth
over the last 5 years for Y's Table Corp?

What is the historical Net Income growth
over the last 5 years for Y's Table Corp?

What is the current Free Cash Flow
of Y's Table Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Y's Table Corp.

Financials

Balance Sheet Decomposition
Y's Table Corp

Current Assets 3B
Cash & Short-Term Investments 1.8B
Receivables 707.9m
Other Current Assets 424m
Non-Current Assets 1.8B
Long-Term Investments 110.9m
PP&E 749.1m
Intangibles 4.6m
Other Non-Current Assets 942.7m
Current Liabilities 1.9B
Accounts Payable 502.5m
Other Current Liabilities 1.4B
Non-Current Liabilities 2.6B
Long-Term Debt 1.7B
Other Non-Current Liabilities 868.1m
Efficiency

Earnings Waterfall
Y's Table Corp

Revenue
11B JPY
Cost of Revenue
-8.9B JPY
Gross Profit
2.2B JPY
Operating Expenses
-2B JPY
Operating Income
134.6m JPY
Other Expenses
-87.4m JPY
Net Income
47.2m JPY

Free Cash Flow Analysis
Y's Table Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Y's Table Corp's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Exceptional ROE
ROIC is Increasing
Positive 1-Year Revenue Growth
Positive 3-Years Revenue Growth
33/100
Profitability
Score

Y's Table Corp's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Y's Table Corp's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Negative Net Debt
Long-Term Solvency
44/100
Solvency
Score

Y's Table Corp's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Y's Table Corp

There are no price targets for Y's Table Corp.
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
Y's Table Corp

1M 1M
+2%
6M 6M
+7%
1Y 1Y
+43%
3Y 3Y
+56%
5Y 5Y
+21%
10Y 10Y
+70%
Annual Price Range
2 828
52w Low
1 975
52w High
2 935
Price Metrics
Average Annual Return -2.38%
Standard Deviation of Annual Returns 24.19%
Max Drawdown -99%
Shares Statistics
Market Capitalization 9.3B JPY
Shares Outstanding 3 298 164
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Y's Table Corp

Country

Japan

Industry

Hotels, Restaurants & Leisure

Market Cap

9.3B JPY

Dividend Yield

0%

Description

Y's table corp. engages in the management, development, and operation of restaurants. The company is headquartered in Minato-Ku, Tokyo-To. The company went IPO on 2004-03-01. The restaurant business is engaged in the operation of luxury restaurants under the names XEX and casual restaurants under the names PIZZA SALVATORE CUOMO. The firm is operates in two business segments. The XEX Group segment operates luxury restaurants in domestic and overseas markets. The Casual Restaurant Group segment operates casual restaurants in domestic and overseas markets. The firm also conducts real estate rental business, wholesale and retail business, worker dispatch business and paid employment introduction business.

Contact

TOKYO-TO
Minato-ku
5F, New Shinsaka Bldg., 8-10-22, Akasaka
+81354120065.0
http://www.ystable.co.jp/

IPO

2004-03-01

Employees

591

Officers

Chairman
Mr. Seizaburo Kanayama
President, Director & Executive Officer of General Division
Mutsuo Funabiki
Executive Officer of Kansai Tokai area & Director
Mr. Tomoyuki Shibaya
Senior MD, Executive Officer of XEX Kanto Area & Director
Akihiro Inatsuka
MD, Executive Officer of Store planning & FC business and Director
Yasuhiro Takamura

See Also

Discover More
What is the Intrinsic Value of one Y's Table Corp stock?

The intrinsic value of one Y's Table Corp stock under the Base Case scenario is 1 488.22 JPY.

Is Y's Table Corp stock undervalued or overvalued?

Compared to the current market price of 2 828 JPY, Y's Table Corp is Overvalued by 47%.