investorscraft@gmail.com

Intrinsic ValueKura Sushi,Inc. (2695.T)

Previous Close¥3,405.00
Intrinsic Value
Upside potential
Previous Close
¥3,405.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount