Data is not available at this time.
Kura Sushi, Inc. is a prominent player in the global sushi restaurant industry, operating a chain of 485 stores across Japan, Taiwan, and the United States. The company specializes in a conveyor-belt sushi model, leveraging automation and cost efficiency to offer affordable, high-quality dining experiences. Its revenue is primarily driven by in-store sales, with a focus on volume-based turnover and operational scalability. Kura Sushi differentiates itself through technology integration, such as touchless ordering systems and AI-driven inventory management, enhancing customer convenience and reducing waste. The company competes in the highly fragmented casual dining sector, where it maintains a strong regional presence in Japan while expanding strategically in international markets. Its value proposition centers on freshness, affordability, and innovation, positioning it as a leader in the mid-tier sushi segment. The company’s ability to balance cost control with consistent quality has solidified its reputation in a competitive industry.
Kura Sushi reported revenue of JPY 234.95 billion for FY 2024, reflecting its strong operational footprint. Net income stood at JPY 3.23 billion, with diluted EPS of JPY 81.17, indicating modest but stable profitability. Operating cash flow was JPY 18.36 billion, while capital expenditures totaled JPY -10.29 billion, suggesting disciplined reinvestment in store expansion and technology upgrades. The company’s ability to generate positive cash flow underscores its efficient cost management.
The company’s earnings power is supported by its scalable restaurant model and international growth potential. With a beta of -0.066, Kura Sushi exhibits low correlation to broader market movements, suggesting resilience in volatile conditions. Its capital efficiency is evident in its ability to fund expansion while maintaining profitability, though higher debt levels (JPY 37.46 billion) could weigh on future flexibility if not managed prudently.
Kura Sushi’s balance sheet shows JPY 23.04 billion in cash and equivalents, providing liquidity for near-term obligations. Total debt of JPY 37.46 billion indicates moderate leverage, though the company’s stable cash flow generation mitigates refinancing risks. The balance between growth investments and financial stability remains a key focus, with room for optimization as international expansion continues.
The company’s growth is driven by store expansion, particularly in the U.S. market, where demand for sushi remains robust. A dividend of JPY 20 per share reflects a conservative payout policy, prioritizing reinvestment over shareholder returns. Same-store sales trends and international penetration will be critical to sustaining long-term growth momentum.
With a market cap of JPY 123.19 billion, Kura Sushi trades at a valuation reflective of its growth prospects and sector multiples. Investors likely anticipate further international success, though competitive pressures and macroeconomic factors could influence performance. The stock’s low beta suggests it may appeal to defensive investors seeking exposure to the restaurant industry.
Kura Sushi’s strategic advantages include its automated dining model, brand recognition, and disciplined expansion strategy. The outlook hinges on successful execution in international markets and technological innovation to maintain cost leadership. While challenges such as labor costs and supply chain disruptions persist, the company’s proven scalability positions it well for sustained growth.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |