investorscraft@gmail.com

Intrinsic ValueGourmet Kineya Co.,Ltd. (9850.T)

Previous Close¥1,001.00
Intrinsic Value
Upside potential
Previous Close
¥1,001.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gourmet Kineya Co., Ltd. operates a chain of restaurants in Japan, primarily focusing on traditional and regional Japanese cuisine. The company, headquartered in Osaka, has built its reputation on offering high-quality, authentic dishes that cater to both local and tourist demographics. Its revenue model is driven by in-store dining, takeout services, and seasonal menu innovations, positioning it as a mid-tier player in Japan's competitive restaurant sector. The company’s brand recognition and strategic locations in high-traffic urban areas contribute to steady foot traffic and customer loyalty. Gourmet Kineya differentiates itself through a blend of heritage and modern culinary techniques, appealing to a broad consumer base seeking both convenience and cultural authenticity. While the company faces competition from both fast-casual chains and upscale dining establishments, its niche focus on traditional Japanese fare provides a defensible market position. The restaurant industry in Japan remains highly fragmented, but Gourmet Kineya’s regional presence and operational consistency help it maintain a stable foothold.

Revenue Profitability And Efficiency

In FY 2024, Gourmet Kineya reported revenue of JPY 37.03 billion, with net income of JPY 1.10 billion, reflecting a net margin of approximately 3.0%. Operating cash flow stood at JPY 1.47 billion, though capital expenditures of JPY 1.22 billion indicate ongoing investments in store maintenance and potential expansion. The company’s ability to generate positive cash flow despite competitive pressures suggests moderate operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 47.93 underscores its earnings capability relative to its share count. With a market capitalization of JPY 22.33 billion, Gourmet Kineya trades at a P/E multiple that reflects its stable but modest growth trajectory. The balance between debt and cash reserves will be critical in assessing its capital allocation strategy moving forward.

Balance Sheet And Financial Health

Gourmet Kineya holds JPY 11.78 billion in cash and equivalents against total debt of JPY 20.56 billion, indicating a leveraged but manageable financial structure. The debt-to-equity ratio suggests reliance on borrowing, though liquidity remains sufficient to cover near-term obligations. The company’s ability to service its debt will depend on sustained profitability and cash flow generation.

Growth Trends And Dividend Policy

The company’s growth appears steady rather than explosive, with revenue and net income reflecting incremental gains. A dividend per share of JPY 6 signals a commitment to shareholder returns, though the yield remains modest. Future growth may hinge on store optimization and selective expansion rather than aggressive scaling.

Valuation And Market Expectations

With a beta of 0.293, Gourmet Kineya exhibits lower volatility compared to the broader market, aligning with its stable but slow-growth profile. The current valuation suggests market expectations are tempered, with investors likely prioritizing dividend consistency over high growth. The stock’s performance will depend on execution in a challenging consumer environment.

Strategic Advantages And Outlook

Gourmet Kineya’s strategic advantages lie in its established brand and focus on traditional Japanese cuisine, which provides resilience against purely cost-driven competitors. However, the outlook remains cautious due to industry saturation and macroeconomic pressures on discretionary spending. Success will depend on maintaining cost discipline while innovating within its niche to attract repeat customers.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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