First Time Loading...

Chimney Co Ltd
TSE:3178

Watchlist Manager
Chimney Co Ltd Logo
Chimney Co Ltd
TSE:3178
Watchlist
Price: 1 307 JPY 0.85% Market Closed
Updated: May 5, 2024

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%.

Key Points:
Intrinsic Value
Base Case
1 503.98 JPY
Undervaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Chimney Co Ltd

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

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.

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
Chimney Co Ltd

Provide an overview of the primary business activities
of Chimney Co Ltd.

What unique competitive advantages
does Chimney Co Ltd hold over its rivals?

What risks and challenges
does Chimney Co Ltd face in the near future?

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

Show all valuation multiples
for Chimney Co Ltd.

Provide P/S
for Chimney Co Ltd.

Provide P/E
for Chimney Co Ltd.

Provide P/OCF
for Chimney Co Ltd.

Provide P/FCFE
for Chimney Co Ltd.

Provide P/B
for Chimney Co Ltd.

Provide EV/S
for Chimney Co Ltd.

Provide EV/GP
for Chimney Co Ltd.

Provide EV/EBITDA
for Chimney Co Ltd.

Provide EV/EBIT
for Chimney Co Ltd.

Provide EV/OCF
for Chimney Co Ltd.

Provide EV/FCFF
for Chimney Co Ltd.

Provide EV/IC
for Chimney Co Ltd.

Compare the intrinsic valuations
of Chimney Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Chimney Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Chimney Co Ltd compared to its peers.

Compare the P/E ratios
of Chimney Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Chimney Co Ltd with its peers.

Analyze the financial leverage
of Chimney Co Ltd compared to its main competitors.

Show all profitability ratios
for Chimney Co Ltd.

Provide ROE
for Chimney Co Ltd.

Provide ROA
for Chimney Co Ltd.

Provide ROIC
for Chimney Co Ltd.

Provide ROCE
for Chimney Co Ltd.

Provide Gross Margin
for Chimney Co Ltd.

Provide Operating Margin
for Chimney Co Ltd.

Provide Net Margin
for Chimney Co Ltd.

Provide FCF Margin
for Chimney Co Ltd.

Show all solvency ratios
for Chimney Co Ltd.

Provide D/E Ratio
for Chimney Co Ltd.

Provide D/A Ratio
for Chimney Co Ltd.

Provide Interest Coverage Ratio
for Chimney Co Ltd.

Provide Altman Z-Score Ratio
for Chimney Co Ltd.

Provide Quick Ratio
for Chimney Co Ltd.

Provide Current Ratio
for Chimney Co Ltd.

Provide Cash Ratio
for Chimney Co Ltd.

What is the historical Revenue growth
over the last 5 years for Chimney Co Ltd?

What is the historical Net Income growth
over the last 5 years for Chimney Co Ltd?

What is the current Free Cash Flow
of Chimney Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Chimney Co Ltd.

Financials

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
Efficiency

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

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

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.

Positive Gross Profit
ROE is Increasing
ROIC is Increasing
Exceptional 1-Year Revenue Growth
36/100
Profitability
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.

High Interest Coverage
Negative Net Debt
Long-Term Solvency
Average Altman Z-Score
55/100
Solvency
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

There are no price targets for Chimney Co Ltd.
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
Chimney Co Ltd

1M 1M
-3%
6M 6M
-8%
1Y 1Y
-6%
3Y 3Y
+6%
5Y 5Y
-51%
10Y 10Y
-40%
Annual Price Range
1 307
52w Low
1 213
52w High
1 558
Price Metrics
Average Annual Return -15.68%
Standard Deviation of Annual Returns 25.92%
Max Drawdown -59%
Shares Statistics
Market Capitalization 25.2B JPY
Shares Outstanding 19 293 000
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Chimney Co Ltd Logo
Chimney Co Ltd

Country

Japan

Industry

Hotels, Restaurants & Leisure

Market Cap

25.2B JPY

Dividend Yield

0%

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

TOKYO-TO
Sumida-ku
6,7,8F, Raiden Bldg., 3-22-6, Ryogoku
https://www.chimney.co.jp/

IPO

2012-12-14

Employees

752

Officers

Executive Chairman
Mr. Hideharu Yamauchi
President, CEO & Representative Director
Mr. Atsushi Ibarada
Head of Finance & Accounting, Executive Officer & Director
Makoto Abe
Senior Managing Executive Officer, Sales Manager & Director
Mr. Hirofumi Nemoto
Executive Officer & Human Resources Education and GM of Human Resources Department
Masashi Taniuchida
Managing Executive Officer & Director
Tsuyoshi Terawaki
Show More
Executive VP & Director
Takashi Mizukami
Show Less

See Also

Discover More
What is the Intrinsic Value of one Chimney Co Ltd stock?

The intrinsic value of one Chimney Co Ltd stock under the Base Case scenario is 1 503.98 JPY.

Is Chimney Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 307 JPY, Chimney Co Ltd is Undervalued by 13%.