Kozosushi Co Ltd
TSE:9973

Watchlist Manager
Kozosushi Co Ltd Logo
Kozosushi Co Ltd
TSE:9973
Watchlist
Price: 25 JPY Market Closed
Market Cap: ¥7.4B

EV/OCF

-9
Current
15%
More Expensive
vs 3-y average of -7.8

Enterprise Value to Operating Cash Flow (EV/OCF) ratio compares a company`s total enterprise value to its operating cash flow. It shows how much investors are paying for each dollar of the company`s operating cash flow, including both equity and debt.

EV/OCF
-9
=
Enterprise Value
¥7.6B
/
Operating Cash Flow
¥-781.5m

Enterprise Value to Operating Cash Flow (EV/OCF) ratio compares a company`s total enterprise value to its operating cash flow. It shows how much investors are paying for each dollar of the company`s operating cash flow, including both equity and debt.

EV/OCF
-9
=
Enterprise Value
¥7.6B
/
Operating Cash Flow
¥-781.5m

Valuation Scenarios

Kozosushi Co Ltd is trading above its industry average

If EV/OCF returns to its Industry Average (13.4), the stock would be worth ¥-37.31 (249% downside from current price).

Statistics
Positive Scenarios
0/2
Maximum Downside
-249%
Maximum Upside
No Upside Scenarios
Average Downside
238%
Scenario EV/OCF Value Implied Price Upside/Downside
Current Multiple -9 ¥25
0%
Industry Average 13.4 ¥-37.31
-249%
Country Average 11.4 ¥-31.69
-227%

Forward EV/OCF
Today’s price vs future operating cash flow

Not enough data available to calculate forward EV/OCF

Peer Comparison

All Multiples
EV/OCF
P/E
All Countries
Close
Market Cap EV/OCF P/E
JP
Kozosushi Co Ltd
TSE:9973
7.4B JPY -9 -10.8
US
McDonald's Corp
NYSE:MCD
213.2B USD 23.5 24.4
US
Starbucks Corp
NASDAQ:SBUX
112.4B USD 31.3 81.7
UK
Compass Group PLC
LSE:CPG
46.5B GBP 15.3 0.3
US
Chipotle Mexican Grill Inc
NYSE:CMG
44.6B USD 20.4 28.8
US
Yum! Brands Inc
NYSE:YUM
44.4B USD 26.9 27.6
CA
Restaurant Brands International Inc
NYSE:QSR
28B USD 25.5 35.5
IN
Eternal Ltd
NSE:ETERNAL
2.3T INR -3 015.4 1 006.7
US
Darden Restaurants Inc
NYSE:DRI
23.1B USD 15.4 20.7
JP
Friendly Corp
TSE:8209
2.9T JPY 184.6 -6.5
P/E Multiple
Earnings Growth PEG
JP
Kozosushi Co Ltd
TSE:9973
Average P/E: 153.2
Negative Multiple: -10.8
N/A N/A
US
McDonald's Corp
NYSE:MCD
24.4
9%
2.7
US
Starbucks Corp
NASDAQ:SBUX
81.7
31%
2.6
UK
Compass Group PLC
LSE:CPG
0.3
18%
0
US
Chipotle Mexican Grill Inc
NYSE:CMG
28.8
12%
2.4
US
Yum! Brands Inc
NYSE:YUM
27.6
14%
2
CA
Restaurant Brands International Inc
NYSE:QSR
35.5
29%
1.2
IN
Eternal Ltd
NSE:ETERNAL
1 006.7
93%
10.8
US
Darden Restaurants Inc
NYSE:DRI
20.7
11%
1.9
JP
F
Friendly Corp
TSE:8209
Negative Multiple: -6.5 N/A N/A

Market Distribution

Lower than 100% of companies in Japan
Percentile
0th
Based on 4 586 companies
0th percentile
-9
Low
0 — 8.2
Typical Range
8.2 — 16.2
High
16.2 —
Distribution Statistics
Japan
Min 0
30th Percentile 8.2
Median 11.4
70th Percentile 16.2
Max 277 515 327.6

Kozosushi Co Ltd
Glance View

Kozosushi Co., Ltd. engages in the manufacture and sale of sushi and boxed lunches. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 259 full-time employees. is a Japan-based company mainly engaged in the manufacture and sale of sushi and bento boxes, and supply and provision of raw materials to members as a franchise for Kosushi. The firm operates in three segments. The Takeout Sushi and others segment operates shops under the brand names Kozosushi and Chagetsu. The company has directly-managed stores under name Curry House Spicy, Chunyodo and San Marco. Sushi Franchise (FC) business is providing brand’s using right and instruction for product manufacture and sale to get paid. The nursing and welfare business segment has facilities for the elderly with services Laport. The Delivery business segment includes combined home delivery business that provides home delivery sales of in-house prepared foods and home delivery services for nearby restaurants and home delivery FC business.

Intrinsic Value
19.12 JPY
Overvaluation 24%
Intrinsic Value
Price ¥25
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett