Valuation Genki Global Dining Concepts Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 18/09/2026 +03			5-day change	1st Jan Change
3,405.00 ^JPY	+0.15%		+1.19%	+9.49%

02-13	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
11-25	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	60,131	-	-
Change	-	20.33%	111.12%	4.8%	-15.13%	18.35%	-	-
Enterprise Value (EV)	22,484	31,744	56,689	56,109	52,961	60,131	60,131	60,131
Change	-	41.18%	78.58%	-1.02%	-5.61%	13.54%	0%	0%
P/E	17.3x	26.7x	17.5x	12.1x	14.5x	15.7x	13.4x	11.8x
PBR	2.42x	2.63x	4.22x	3.51x	2.62x	2.72x	2.39x	2.08x
PEG	-	-1.2x	0x	0.2x	-0.5x	1.63x	0.8x	0.9x
Capitalization / Revenue	0.5x	0.5x	0.92x	0.89x	0.69x	0.58x	0.51x	0.47x
EV / Revenue	0x	0x	0x	0x	0x	0.58x	0.51x	0.47x
EV / EBITDA	-	-	-	-	-	6.57x	5.55x	4.9x
EV / EBIT	0x	0x	0x	0x	0x	9.4x	8.12x	7.24x
EV / FCF	-	-0x	0x	0x	0x	-4.23x	27.3x	20x
FCF Yield	-	-1.91%	8.45%	6.46%	5.07%	-23.6%	3.66%	4.99%
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%	2.06%	2.2%	2.35%
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	3,405.00	3,405.00	3,405.00
Nbr of stocks (in thousands)	17,656	17,655	17,657	17,658	17,660	17,660	-	-
Announcement Date	5/13/22 A	5/12/23 A	5/10/24 A	5/9/25 A	5/11/26 A	-	-	-

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	15.7x	-	-	2.06%	383M
STARBUCKS CORPORATION	41.92x	3.42x	22.22x	2.63%	109B
COMPASS GROUP PLC	22.67x	1.15x	11.34x	2.46%	50.96B
DARDEN RESTAURANTS, INC.	18.58x	1.89x	11.39x	3.1%	23.76B
ZENSHO HOLDINGS CO., LTD.	29.25x	1.32x	11.12x	0.8%	10.42B
SODEXO	33.37x	0.48x	9.04x	2.89%	9.54B
MIXUE GROUP	12.57x	1.52x	7.49x	2.41%	9.41B
FOOD & LIFE COMPANIES LTD.	34.42x	2.43x	13.48x	0.43%	7.15B
HAIDILAO INTERNATIONAL HOLDING LTD.	10.74x	0.86x	5.32x	8.4%	6.75B
GUMING HOLDINGS LIMITED	13.69x	2.45x	9.65x	3.37%	6.63B
Average	23.29x	1.73x	11.23x	2.85%	23.42B
Weighted average by Cap.	31.30x	2.35x	16.01x	2.68%