Chimney Co Ltd
TSE:3178
Intrinsic Value
Chimney Co., Ltd. engages in the operation and management of restaurants and pubs. [ Read More ]
The intrinsic value of one Chimney Co Ltd stock under the Base Case scenario is 1 503.98 JPY. Compared to the current market price of 1 307 JPY, Chimney Co Ltd is Undervalued by 13%.
Valuation Backtest
Chimney Co Ltd
Run backtest to discover the historical profit from buying and selling Chimney Co Ltd stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Chimney Co Ltd
Current Assets | 9.7B |
Cash & Short-Term Investments | 7.9B |
Receivables | 890.1m |
Other Current Assets | 950.1m |
Non-Current Assets | 8.5B |
PP&E | 1.4B |
Intangibles | 3B |
Other Non-Current Assets | 4.1B |
Current Liabilities | 9.6B |
Accounts Payable | 2.4B |
Accrued Liabilities | 35.6m |
Short-Term Debt | 5B |
Other Current Liabilities | 2.2B |
Non-Current Liabilities | 3.8B |
Long-Term Debt | 2B |
Other Non-Current Liabilities | 1.8B |
Earnings Waterfall
Chimney Co Ltd
Revenue
|
25B
JPY
|
Cost of Revenue
|
-7.7B
JPY
|
Gross Profit
|
17.3B
JPY
|
Operating Expenses
|
-16.4B
JPY
|
Operating Income
|
909.6m
JPY
|
Other Expenses
|
-434.2m
JPY
|
Net Income
|
475.4m
JPY
|
Free Cash Flow Analysis
Chimney Co Ltd
Profitability Score
Profitability Due Diligence
Chimney Co Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
Score
Chimney Co Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Chimney Co Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Score
Chimney Co Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Chimney Co Ltd
Shareholder Return
Price
Chimney Co Ltd
Average Annual Return | -15.68% |
Standard Deviation of Annual Returns | 25.92% |
Max Drawdown | -59% |
Market Capitalization | 25.2B JPY |
Shares Outstanding | 19 293 000 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Chimney Co., Ltd. engages in the operation and management of restaurants and pubs. The company is headquartered in Sumida-Ku, Tokyo-To and currently employs 752 full-time employees. The company went IPO on 2012-12-14. The firm's principal activity is the operation of Japanese-style pub restaurants. Its operations include restaurant business, contract business, other business and the sales of liquor products. The restaurant business operates Japanese-style pub restaurants under the brands of Hananomai, Sakanaya Dojo and others. The firm operates its restaurants both directly and through franchised restaurants. The contract business operates its restaurant chains in certain buildings or sites, providing food and alcohol beverage. The others business is engaged in the mail order service. The sales of liquor products business manufactures, purchases, wholesales and retails liquor products and foods.
Contact
IPO
Employees
Officers
The intrinsic value of one Chimney Co Ltd stock under the Base Case scenario is 1 503.98 JPY.
Compared to the current market price of 1 307 JPY, Chimney Co Ltd is Undervalued by 13%.