Subscribe

Koshidaka Holdings Co., Ltd. (2157.T)

JPY1,070.00 +22.00 (+2.10%)
JP JPX Consumer Cyclical Restaurants
Address Kamiyacho MT Building
Tokyo, JP
CEO Hiroshi Koshidaka
IPO 2007-06-27
ISIN JP3297360004

Explore sections of this company profile

Description

Koshidaka Holdings Co., Ltd., established in 1967 and based in Tokyo, Japan, operates a variety of businesses including karaoke and hot spring bath facilities, serving both domestic and international markets. Its entertainment offerings feature the popular Karaoke Manekineko chain and One Kara, a specialized singing booth tailored for solo performers. For relaxation, the company provides Maneki no Yu bath houses, which are known for their natural hot springs, superior culinary experiences, and versatile spaces for unwinding or hosting events. Furthermore, Koshidaka Holdings also engages in real estate rental and property management.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY1,070.00 +22.00 (+2.10%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
405.0K
Beta
-0.11
Float Shares
45.80M
Free Float %
55.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.06% -2.65% -4.41% -18.46% -22.12% -21.09% -14.59% -14.97% +49.76% +72.67% +881.58%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1,070.00
Ratings Trend (MoM)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.37
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Restaurants: +7.4%
    +9.7% Q2'26: +17.7% (vs Q2'25)
  • EPS growth Restaurants: +14.8%
    -21.7% Q2'26: -25.6% (vs Q2'25)
  • FCF margin FCF growth · Restaurants: +21.6%
    +15.4% Q2'26: +0.0% (vs Q2'25)
  • EBIT margin Restaurants: +6.1%
    +16.6% Q2'26: +12.6% (vs Q2'25)
  • ROIC Restaurants: +6.2%
    +23.1% Q2'26: +14.6% (vs Q2'25)
  • Share dilution Restaurants: +0.0%
    -0.3% Q2'26: +0.1% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    0.71× Q2'26: 0.87× (vs Q2'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (-0.07) × ERP
WACC = 88% × Ke + 12% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 1,070.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Aug 2015
actual
Aug 2016
actual
Aug 2017
actual
Aug 2018
actual
Aug 2019
actual
Aug 2020
actual
Aug 2021
actual
Aug 2022
actual
Aug 2023
actual
Aug 2024
actual
Aug 2025
actual
Aug 2026
1 Rev. Ana.
1 EPS Ana.
Aug 2027
1 Rev. Ana.
1 EPS Ana.
Aug 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
44.26B
est: 45.41B (-2.5%)
51.17B
est: 49.84B (+2.7%)
55.28B
est: 55.25B (+0.1%)
61.77B
est: 60.79B (+1.6%)
65.84B
est: 66.45B (-0.9%)
43.30B
est: 44.53B (-2.8%)
20.79B
est: 23.76B (-12.5%)
38.00B
est: 40.41B (-6.0%)
54.63B
est: 54.10B (+1.0%)
63.26B
est: 63.30B (-0.1%)
69.39B
est: 71.70B (-3.2%)
81.45B
81.45B – 81.45B
+13.6% YoY
92.60B
92.60B – 92.60B
+13.7% YoY
101.50B
101.50B – 101.50B
+9.6% YoY
EBITDA
7.06B
est: 7.99B (-11.6%)
8.48B
est: 8.76B (-3.2%)
9.74B
est: 9.72B (+0.2%)
12.03B
est: 10.69B (+12.5%)
14.32B
est: 11.69B (+22.5%)
5.42B
est: 7.83B (-30.8%)
-712.92M
est: 4.18B (-117.1%)
7.70B
est: 7.11B (+8.3%)
14.46B
est: 9.51B (+52.0%)
13.49B
est: 27.55B (-51.0%)
16.18B
est: 31.21B (-48.2%)
35.45B
35.45B – 35.45B
+13.6% YoY
40.31B
40.31B – 40.31B
+13.7% YoY
44.18B
44.18B – 44.18B
+9.6% YoY
EBIT
4.28B
est: 3.57B (+20.0%)
4.67B
est: 3.91B (+19.3%)
5.73B
est: 4.34B (+32.1%)
7.74B
est: 4.77B (+62.0%)
8.90B
est: 5.22B (+70.6%)
235.20M
est: 3.50B (-93.3%)
-4.53B
est: 1.87B (-342.8%)
4.10B
est: 3.17B (+29.3%)
10.57B
est: 4.25B (+148.7%)
9.06B
est: 4.97B (+82.3%)
11.51B
est: 5.63B (+104.5%)
6.40B
6.40B – 6.40B
+13.6% YoY
7.27B
7.27B – 7.27B
+13.7% YoY
7.97B
7.97B – 7.97B
+9.6% YoY
Net Income
2.10B
est: 1.68B (+24.7%)
1.90B
est: 1.63B (+16.8%)
3.26B
est: 1.83B (+78.3%)
4.43B
est: 2.52B (+75.6%)
6.23B
est: 3.54B (+75.9%)
-231.52M
est: 956.23M (-124.2%)
-4.14B
est: -3.71B (-11.8%)
3.64B
est: 3.86B (-5.7%)
7.10B
est: 8.39B (-15.4%)
6.74B
est: 7.33B (-8.1%)
5.26B
est: 8.15B (-35.4%)
7.24B
7.24B – 7.24B
-11.1% YoY
8.16B
8.16B – 8.16B
+12.7% YoY
9.08B
9.08B – 9.08B
+11.2% YoY
SGA
6.54B
est: 5.18B (+26.2%)
7.56B
est: 5.69B (+32.9%)
7.53B
est: 6.30B (+19.5%)
8.12B
est: 6.94B (+17.1%)
8.93B
est: 7.58B (+17.8%)
6.79B
est: 5.08B (+33.6%)
3.25B
est: 2.71B (+20.0%)
4.00B
est: 4.61B (-13.3%)
5.82B
est: 6.17B (-5.7%)
6.53B
est: 7.22B (-9.5%)
6.86B
est: 8.18B (-16.1%)
9.29B
9.29B – 9.29B
+13.6% YoY
10.57B
10.57B – 10.57B
+13.7% YoY
11.58B
11.58B – 11.58B
+9.6% YoY
EPS
28.20
est: 19.01 (+48.3%)
26.18
est: 18.37 (+42.5%)
43.63
est: 20.63 (+111.5%)
54.44
est: 28.46 (+91.3%)
76.57
est: 39.97 (+91.6%)
-2.84
est: 10.80 (-126.3%)
-50.84
est: -41.88 (-21.4%)
44.68
est: 43.64 (+2.4%)
87.14
est: 94.80 (-8.1%)
82.70
est: 82.80 (-0.1%)
64.01
est: 92.00 (-30.4%)
81.80
81.80 – 81.80
-11.1% YoY
92.20
92.20 – 92.20
+12.7% YoY
102.50
102.50 – 102.50
+11.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 1/5 5/5 5/5 3/5 3/5 2/5
2026-05-28 B+ 3/5 1/5 5/5 5/5 3/5 3/5 2/5
2026-05-27 B+ 3/5 1/5 5/5 5/5 3/5 3/5 2/5
2026-05-26 B+ 3/5 1/5 5/5 5/5 3/5 3/5 2/5
2026-05-25 B+ 3/5 1/5 4/5 5/5 3/5 3/5 2/5
2026-05-22 B+ 3/5 1/5 4/5 5/5 3/5 3/5 2/5
2026-05-21 B+ 3/5 1/5 5/5 5/5 3/5 3/5 2/5
2026-05-20 B+ 3/5 1/5 5/5 5/5 3/5 3/5 2/5
2026-05-19 B+ 3/5 1/5 5/5 5/5 3/5 3/5 2/5
2026-05-18 B+ 3/5 1/5 5/5 5/5 3/5 3/5 2/5
2026-05-15 B+ 3/5 1/5 5/5 5/5 2/5 3/5 2/5
2026-05-14 B+ 3/5 1/5 5/5 5/5 2/5 3/5 2/5
2026-05-13 B+ 3/5 1/5 5/5 5/5 2/5 3/5 2/5
2026-05-12 B+ 3/5 1/5 5/5 5/5 2/5 3/5 2/5
2026-05-11 B 3/5 1/5 4/5 5/5 2/5 3/5 2/5
2026-05-08 B+ 3/5 1/5 5/5 5/5 2/5 3/5 3/5
2026-05-07 B+ 3/5 1/5 5/5 5/5 2/5 3/5 3/5
2026-05-01 B+ 3/5 1/5 4/5 5/5 2/5 3/5 3/5
2026-04-30 B+ 3/5 1/5 4/5 5/5 2/5 3/5 3/5
2026-04-28 B+ 3/5 1/5 4/5 5/5 2/5 3/5 3/5
2026-04-27 B+ 3/5 1/5 4/5 5/5 2/5 3/5 3/5
2026-04-24 B+ 3/5 1/5 4/5 5/5 2/5 3/5 3/5
2026-04-23 B+ 3/5 1/5 4/5 5/5 2/5 3/5 3/5
2026-04-22 B+ 3/5 1/5 4/5 5/5 2/5 3/5 3/5
2026-04-21 B+ 3/5 1/5 4/5 5/5 2/5 3/5 3/5
2026-04-20 B+ 3/5 1/5 4/5 5/5 2/5 3/5 3/5
2026-04-17 B+ 3/5 1/5 4/5 5/5 2/5 3/5 3/5
2026-04-16 B+ 3/5 1/5 4/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
5.03B
OE per share TTM
56.36
Owner's Yield
6.40%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
55.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 59 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.06% 214.2K 0.58%
2 iShares MSCI Japan Small-Cap ETF SCJ 0.02% 57.8K 0.50%
3 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.02% 118.7K 0.58%
4 State Street SPDR S&P International Small Cap ETF GWX 0.02% 162.9K 0.40%
5 iShares International Small-Cap Equity Factor ETF ISCF 0.02% 112.9K 0.24%
6 Dimensional - International Small Cap ETF DFIS 0.01% 715.5K 0.39%
7 Schwab International Small-Cap Equity ETF SCHC 0.01% 621.5K 0.06%
8 Avantis International Small Cap Equity ETF AVDS 0.01% 34.3K 0.30%
9 WisdomTree International Equity Fund DWM 0.01% 69.8K 0.48%
10 Dimensional - International Vector Equity ETF DXIV 0.01% 16.8K 0.53%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
10.13M
Shares Outstanding
82.87M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Akira Zama Executive Officer, Head of Overseas Business Dept. & Director male
Hiroshi Koshidaka Chief Executive Officer, President & Chairman male
Miwako Koshidaka Senior MD, Senior Managing Executive Officer, Head of Group HR & Director female
Yoshihito Doi Senior MD, Senior Managing Executive Officer, Group CF Manager & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits