Valuation Genki Global Dining Concepts Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-30 EDT			5-day change	1st Jan Change
3,675.00 ^JPY	+2.65%		+10.19%	+18.17%

02-12	Genki Global Dining Concepts Corporation agreed to acquire Food Odyssey Pty Ltd from Odyssey Private Equity Fund 8 and Odyssey Private Equity Pty Limited.	CI
11-24	Genki Sushi to Farm Salmon Roe Onshore as Supplies Tighten	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	22,484	27,056	57,120	59,861	50,806	63,221	-	-
Change	-	20.33%	111.12%	4.8%	-15.13%	24.44%	-	-
Enterprise Value (EV)	22,484	31,744	56,689	56,109	52,961	63,221	63,221	63,221
Change	-	41.18%	78.58%	-1.02%	-5.61%	19.37%	0%	0%
P/E	17.3x	26.7x	17.5x	12.1x	14.5x	16.6x	14.1x	12.5x
PBR	2.42x	2.63x	4.22x	3.51x	2.62x	2.45x	2.19x	1.95x
PEG	-	-1.2x	0x	0.2x	-0.5x	1.8x	0.8x	1x
Capitalization / Revenue	0.5x	0.5x	0.92x	0.89x	0.69x	0.61x	0.54x	0.5x
EV / Revenue	0x	0x	0x	0x	0x	0.61x	0.54x	0.5x
EV / EBITDA	-	-	-	-	-	6.99x	5.89x	5.18x
EV / EBIT	0x	0x	0x	0x	0x	9.96x	8.54x	7.64x
EV / FCF	-	-0x	0x	0x	0x	-4.58x	28.7x	22.6x
FCF Yield	-	-1.91%	8.45%	6.46%	5.07%	-21.8%	3.48%	4.43%
Dividend per Share ²	10	7.5	60	70	70	70	75	80
Rate of return	0.79%	0.49%	1.85%	2.06%	2.43%	1.96%	2.09%	2.23%
EPS ²	73.74	57.39	184.8	281	197.8	216	254	286.6
Distribution rate	13.6%	13.1%	32.5%	24.9%	35.4%	32.4%	29.5%	27.9%
Net sales ¹	44,607	54,614	61,838	67,472	73,711	103,050	116,200	126,650
EBITDA ¹	-	-	-	-	-	9,050	10,730	12,200
EBIT ¹	265	1,736	4,917	6,792	4,797	6,350	7,400	8,280
Net income ¹	1,301	1,013	3,262	4,960	3,492	3,815	4,485	5,060
Net Debt	-	4,688	-431	-3,752	2,155	-	-	-
Reference price ²	1,273.50	1,532.50	3,235.00	3,390.00	2,877.00	3,580.00	3,580.00	3,580.00
Nbr of stocks (in thousands)	17,656	17,655	17,657	17,658	17,660	17,660	-	-
Announcement Date	5/13/22	5/12/23	5/10/24	5/9/25	5/11/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GENKI GLOBAL DINING CONCEPTS CORPORATION	16.57x	-	-	1.96%	386M
STARBUCKS CORPORATION	52.66x	3.74x	25.13x	2.4%	119B
COMPASS GROUP PLC	24.9x	1.25x	12.32x	2.24%	56.03B
DARDEN RESTAURANTS, INC.	18.85x	1.92x	11.6x	3.06%	24.21B
MIXUE GROUP	11.88x	1.69x	7.57x	0.87%	11.08B
SODEXO	33.23x	0.49x	9.11x	2.83%	9.65B
ZENSHO HOLDINGS CO., LTD.	32.4x	1.24x	11.49x	0.79%	9.86B
HAIDILAO INTERNATIONAL HOLDING LTD.	12.77x	1.11x	6.41x	6.81%	8.5B
FOOD & LIFE COMPANIES LTD.	41.23x	2.8x	15.74x	0.35%	8.11B
CAVA GROUP, INC.	118.3x	4.87x	38.18x	-.--%	7.61B
Average	36.28x	2.12x	15.28x	2.13%	25.41B
Weighted average by Cap.	40.23x	2.62x	18.57x	2.33%