First Time Loading...

Kozosushi Co Ltd
TSE:9973

Watchlist Manager
Kozosushi Co Ltd Logo
Kozosushi Co Ltd
TSE:9973
Watchlist
Price: 18 JPY Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Kozosushi Co., Ltd. engages in the manufacture and sale of sushi and boxed lunches. [ Read More ]

The intrinsic value of one Kozosushi Co Ltd stock under the Base Case scenario is 25.63 JPY. Compared to the current market price of 18 JPY, Kozosushi Co Ltd is Undervalued by 30%.

Key Points:
Intrinsic Value
Base Case
25.63 JPY
Undervaluation 30%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Kozosushi 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 Kozosushi 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
Kozosushi Co Ltd

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

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

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

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

Show all valuation multiples
for Kozosushi Co Ltd.

Provide P/S
for Kozosushi Co Ltd.

Provide P/E
for Kozosushi Co Ltd.

Provide P/OCF
for Kozosushi Co Ltd.

Provide P/FCFE
for Kozosushi Co Ltd.

Provide P/B
for Kozosushi Co Ltd.

Provide EV/S
for Kozosushi Co Ltd.

Provide EV/GP
for Kozosushi Co Ltd.

Provide EV/EBITDA
for Kozosushi Co Ltd.

Provide EV/EBIT
for Kozosushi Co Ltd.

Provide EV/OCF
for Kozosushi Co Ltd.

Provide EV/FCFF
for Kozosushi Co Ltd.

Provide EV/IC
for Kozosushi Co Ltd.

Show me price targets
for Kozosushi Co Ltd made by professional analysts.

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

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

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

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

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

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

Show all profitability ratios
for Kozosushi Co Ltd.

Provide ROE
for Kozosushi Co Ltd.

Provide ROA
for Kozosushi Co Ltd.

Provide ROIC
for Kozosushi Co Ltd.

Provide ROCE
for Kozosushi Co Ltd.

Provide Gross Margin
for Kozosushi Co Ltd.

Provide Operating Margin
for Kozosushi Co Ltd.

Provide Net Margin
for Kozosushi Co Ltd.

Provide FCF Margin
for Kozosushi Co Ltd.

Show all solvency ratios
for Kozosushi Co Ltd.

Provide D/E Ratio
for Kozosushi Co Ltd.

Provide D/A Ratio
for Kozosushi Co Ltd.

Provide Interest Coverage Ratio
for Kozosushi Co Ltd.

Provide Altman Z-Score Ratio
for Kozosushi Co Ltd.

Provide Quick Ratio
for Kozosushi Co Ltd.

Provide Current Ratio
for Kozosushi Co Ltd.

Provide Cash Ratio
for Kozosushi Co Ltd.

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

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

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

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

Financials

Balance Sheet Decomposition
Kozosushi Co Ltd

Current Assets 3.4B
Cash & Short-Term Investments 997.4m
Receivables 1.4B
Other Current Assets 1B
Non-Current Assets 2.2B
Long-Term Investments 25.8m
PP&E 678.3m
Intangibles 359.4m
Other Non-Current Assets 1.2B
Current Liabilities 3.6B
Accounts Payable 2.1B
Accrued Liabilities 120.5m
Short-Term Debt 5.5m
Other Current Liabilities 1.3B
Non-Current Liabilities 1.8B
Long-Term Debt 1B
Other Non-Current Liabilities 741.8m
Efficiency

Earnings Waterfall
Kozosushi Co Ltd

Revenue
13.1B JPY
Cost of Revenue
-7.9B JPY
Gross Profit
5.2B JPY
Operating Expenses
-5.4B JPY
Operating Income
-237.2m JPY
Other Expenses
-101.4m JPY
Net Income
-338.5m JPY

Free Cash Flow Analysis
Kozosushi Co Ltd

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

Profitability Score
Profitability Due Diligence

Kozosushi Co Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional 1-Year Revenue Growth
Negative Operating Income
30/100
Profitability
Score

Kozosushi Co Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Kozosushi Co Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Positive Net Debt
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
31/100
Solvency
Score

Kozosushi Co Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Kozosushi Co Ltd

There are no price targets for Kozosushi 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
Kozosushi Co Ltd

1M 1M
+0%
6M 6M
-5%
1Y 1Y
+0%
3Y 3Y
-64%
5Y 5Y
-50%
10Y 10Y
-89%
Annual Price Range
18
52w Low
17
52w High
25
Price Metrics
Average Annual Return -0.91%
Standard Deviation of Annual Returns 73.44%
Max Drawdown -81%
Shares Statistics
Market Capitalization 3.7B JPY
Shares Outstanding 217 484 134
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Kozosushi Co Ltd Logo
Kozosushi Co Ltd

Country

Japan

Industry

Hotels, Restaurants & Leisure

Market Cap

3.7B JPY

Dividend Yield

0%

Description

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.

Contact

TOKYO-TO
Chuo-Ku
6F, Morita Bldg., 1-5-6, Nihombashikakigara-cho
+81345861122.0
https://kozosushi.co.jp/

IPO

1994-06-09

Employees

259

Officers

CEO, President & Director
Mr. Masanori Morishita
General Manager of Finance & Accounting Division
Mr. Kenji Sato
GM of Administration Headquarters & Director
Yoshihisa Mouri

See Also

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

The intrinsic value of one Kozosushi Co Ltd stock under the Base Case scenario is 25.63 JPY.

Is Kozosushi Co Ltd stock undervalued or overvalued?

Compared to the current market price of 18 JPY, Kozosushi Co Ltd is Undervalued by 30%.