First Time Loading...
H

Hamayuu Co Ltd
TSE:7682

Watchlist Manager
Hamayuu Co Ltd
TSE:7682
Watchlist
Price: 4 730 JPY 1.39% Market Closed
Updated: May 5, 2024

Intrinsic Value

Hamayuu Co. Ltd. engages in the management and operation of Chinese restaurants, specializing under the brand Hamayuu. [ Read More ]

The intrinsic value of one Hamayuu Co Ltd stock under the Base Case scenario is 2 457.13 JPY. Compared to the current market price of 4 730 JPY, Hamayuu Co Ltd is Overvalued by 48%.

Key Points:
Intrinsic Value
Base Case
2 457.13 JPY
Overvaluation 48%
Intrinsic Value
Price
H
Worst Case
Base Case
Best Case

Valuation Backtest
Hamayuu 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 Hamayuu 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
Hamayuu Co Ltd

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

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

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

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

Show all valuation multiples
for Hamayuu Co Ltd.

Provide P/S
for Hamayuu Co Ltd.

Provide P/E
for Hamayuu Co Ltd.

Provide P/OCF
for Hamayuu Co Ltd.

Provide P/FCFE
for Hamayuu Co Ltd.

Provide P/B
for Hamayuu Co Ltd.

Provide EV/S
for Hamayuu Co Ltd.

Provide EV/GP
for Hamayuu Co Ltd.

Provide EV/EBITDA
for Hamayuu Co Ltd.

Provide EV/EBIT
for Hamayuu Co Ltd.

Provide EV/OCF
for Hamayuu Co Ltd.

Provide EV/FCFF
for Hamayuu Co Ltd.

Provide EV/IC
for Hamayuu Co Ltd.

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

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

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

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

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

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

Show all profitability ratios
for Hamayuu Co Ltd.

Provide ROE
for Hamayuu Co Ltd.

Provide ROA
for Hamayuu Co Ltd.

Provide ROIC
for Hamayuu Co Ltd.

Provide ROCE
for Hamayuu Co Ltd.

Provide Gross Margin
for Hamayuu Co Ltd.

Provide Operating Margin
for Hamayuu Co Ltd.

Provide Net Margin
for Hamayuu Co Ltd.

Provide FCF Margin
for Hamayuu Co Ltd.

Show all solvency ratios
for Hamayuu Co Ltd.

Provide D/E Ratio
for Hamayuu Co Ltd.

Provide D/A Ratio
for Hamayuu Co Ltd.

Provide Interest Coverage Ratio
for Hamayuu Co Ltd.

Provide Altman Z-Score Ratio
for Hamayuu Co Ltd.

Provide Quick Ratio
for Hamayuu Co Ltd.

Provide Current Ratio
for Hamayuu Co Ltd.

Provide Cash Ratio
for Hamayuu Co Ltd.

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

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

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

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

Financials

Balance Sheet Decomposition
Hamayuu Co Ltd

Current Assets 1.6B
Cash & Short-Term Investments 1.2B
Receivables 174.1m
Other Current Assets 200m
Non-Current Assets 2.6B
Long-Term Investments 16.6m
PP&E 1.9B
Intangibles 39m
Other Non-Current Assets 632.9m
Current Liabilities 1B
Accounts Payable 202.2m
Accrued Liabilities 162.1m
Other Current Liabilities 667m
Non-Current Liabilities 1.7B
Long-Term Debt 1.4B
Other Non-Current Liabilities 301.2m
Efficiency

Earnings Waterfall
Hamayuu Co Ltd

Revenue
5.6B JPY
Cost of Revenue
-1.5B JPY
Gross Profit
4.2B JPY
Operating Expenses
-3.9B JPY
Operating Income
258.8m JPY
Other Expenses
-248.2m JPY
Net Income
10.6m JPY

Free Cash Flow Analysis
Hamayuu Co Ltd

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

Profitability Score
Profitability Due Diligence

Hamayuu Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive 1-Year Revenue Growth
ROIC is Increasing
43/100
Profitability
Score

Hamayuu Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Hamayuu Co Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
68/100
Solvency
Score

Hamayuu Co Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Hamayuu Co Ltd

There are no price targets for Hamayuu 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
Hamayuu Co Ltd

1M 1M
+4%
6M 6M
+49%
1Y 1Y
+67%
3Y 3Y
+220%
5Y 5Y
+271%
10Y 10Y
+271%
Annual Price Range
4 730
52w Low
2 814.0788
52w High
4 805
Price Metrics
Average Annual Return 17.23%
Standard Deviation of Annual Returns 25.35%
Max Drawdown -51%
Shares Statistics
Market Capitalization 10.2B JPY
Shares Outstanding 2 157 310
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Hamayuu Co Ltd

Country

Japan

Industry

Hotels, Restaurants & Leisure

Market Cap

10.2B JPY

Dividend Yield

0.42%

Description

Hamayuu Co. Ltd. engages in the management and operation of Chinese restaurants, specializing under the brand Hamayuu. The company is headquartered in Nagoya, Aichi-Ken and currently employs 242 full-time employees. The company went IPO on 2019-10-18. is a Japan-based company principally engaged in the operation of Chinese restaurants, specializing in the restaurants under the brand HAMAYUU. The firm operates its Chinese restaurants mainly in the Tokai region. The firm operates its business through three business categories: HAMAYUU, which is the main brand that puts emphasis on family gatherings; Shikitei, which is full of private rooms; Tourimichi, which is for small customers. Centering on the Tokai region, the Company also opens restaurants from Tokyo in the east to Osaka in the west.

Contact

AICHI-KEN
Nagoya
3-13-1, Yamanotetoori, Showa-Ku
+81528320005
http://www.hamayuu.co.jp/

IPO

2019-10-18

Employees

242

Officers

President & Representative Director
Mr. Nagayoshi Hayashi

See Also

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

The intrinsic value of one Hamayuu Co Ltd stock under the Base Case scenario is 2 457.13 JPY.

Is Hamayuu Co Ltd stock undervalued or overvalued?

Compared to the current market price of 4 730 JPY, Hamayuu Co Ltd is Overvalued by 48%.