Hamayuu Co Ltd
TSE:7682
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%.
Valuation Backtest
Hamayuu Co Ltd
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.
Fundamental Analysis
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 |
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
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.
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.
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
Shareholder Return
Price
Hamayuu Co Ltd
Average Annual Return | 17.23% |
Standard Deviation of Annual Returns | 25.35% |
Max Drawdown | -51% |
Market Capitalization | 10.2B JPY |
Shares Outstanding | 2 157 310 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.