Valuation Genki Global Dining Concepts Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-28 EDT			5-day change	1st Jan Change
3,565.00 ^JPY	+1.57%		+4.55%	+14.63%

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	62,956	-	-
Change	-	20.33%	111.12%	4.8%	-15.13%	23.91%	-	-
Enterprise Value (EV)	22,484	31,744	56,689	56,109	52,961	62,956	62,956	62,956
Change	-	41.18%	78.58%	-1.02%	-5.61%	18.87%	0%	0%
P/E	17.3x	26.7x	17.5x	12.1x	14.5x	16.4x	14x	12.4x
PBR	2.42x	2.63x	4.22x	3.51x	2.62x	2.85x	2.5x	2.18x
PEG	-	-1.2x	0x	0.2x	-0.5x	1.7x	0.8x	0.9x
Capitalization / Revenue	0.5x	0.5x	0.92x	0.89x	0.69x	0.61x	0.54x	0.49x
EV / Revenue	0x	0x	0x	0x	0x	0.61x	0.54x	0.49x
EV / EBITDA	-	-	-	-	-	6.88x	5.81x	5.14x
EV / EBIT	0x	0x	0x	0x	0x	9.84x	8.5x	7.58x
EV / FCF	-	-0x	0x	0x	0x	-4.43x	28.6x	21x
FCF Yield	-	-1.91%	8.45%	6.46%	5.07%	-22.6%	3.49%	4.77%
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%	2.1%	2.24%
EPS ²	73.74	57.39	184.8	281	197.8	216.8	254.2	287.6
Distribution rate	13.6%	13.1%	32.5%	24.9%	35.4%	32.3%	29.5%	27.8%
Net sales ¹	44,607	54,614	61,838	67,472	73,711	103,800	117,000	127,600
EBITDA ¹	-	-	-	-	-	9,150	10,840	12,260
EBIT ¹	265	1,736	4,917	6,792	4,797	6,400	7,405	8,310
Net income ¹	1,301	1,013	3,262	4,960	3,492	3,830	4,490	5,080
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	3,565.00	3,565.00	3,565.00
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	16.44x	-	-	1.96%	394M
STARBUCKS CORPORATION	47.17x	3.73x	24.3x	2.33%	123B
COMPASS GROUP PLC	23.16x	1.18x	11.56x	2.41%	52.11B
DARDEN RESTAURANTS, INC.	19.15x	1.94x	11.71x	3.01%	24.48B
ZENSHO HOLDINGS CO., LTD.	34.4x	1.44x	12.05x	0.7%	11.74B
MIXUE GROUP	14.01x	1.75x	8.8x	2.34%	10.25B
SODEXO	33.04x	0.49x	9.21x	2.83%	9.88B
HAIDILAO INTERNATIONAL HOLDING LTD.	13.81x	1.13x	6.91x	6.54%	8.65B
FOOD & LIFE COMPANIES LTD.	41.63x	2.94x	16.19x	0.34%	8.51B
CAVA GROUP, INC.	122.6x	4.98x	39.27x	-.--%	7.82B
Average	36.54x	2.17x	15.56x	2.25%	25.68B
Weighted average by Cap.	38.12x	2.66x	18.35x	2.36%