Subscribe

Tofu Restaurant Co., Ltd. (2752.TWO)

TWD179.00 +3.00 (+1.70%)
TW TWO Consumer Cyclical Restaurants
Address No.42, Sec.tion 2, Minquan East Road 104
Taipei, TW
CEO Meng Zhe Wu
IPO 2018-08-17
ISIN TW0002752003

Explore sections of this company profile

Description

Established in 1997 and headquartered in Taipei, Taiwan, Tofu Restaurant Co., Ltd. operates a network of chain restaurants throughout the country. The company also participates in the food manufacturing industry.

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
TWD179.00 +3.00 (+1.70%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
29.5K
Beta
-0.22
Float Shares
8.53M
Free Float %
32.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -1.43% -7.01% -17.46% -19.77% -17.07% -20.32% -34.16% +24.24% +122.18% +122.18%
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
179.00
DCF (Unlevered) 763.72 +326.7%
DCF (Levered) 828.40 +362.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.60
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
7 / 10
Strong MOAT
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
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Restaurants: +7.4%
    +11.6% Q1'26: +9.5% (vs Q1'25)
  • EPS growth Restaurants: +14.8%
    -3.7% Q1'26: +6.3% (vs Q1'25)
  • FCF margin FCF growth · Restaurants: +21.6%
    +10.4% Q1'26: +12.2% (vs Q1'25)
  • EBIT margin Restaurants: +6.1%
    +12.3% Q1'26: +12.1% (vs Q1'25)
  • ROIC Restaurants: +6.2%
    +38.0% Q1'26: +58.8% (vs Q1'25)
  • Share dilution Restaurants: +0.0%
    +1.8% Q1'26: -0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    1.19× Q1'26: 0.67× (vs Q1'25)
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 (-0.20) × ERP
WACC = 89% × Ke + 11% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 768.99 Current price: 179.00
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 Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
1.40B
est: 1.39B (+0.5%)
1.81B
est: 1.81B (-0.2%)
1.79B
est: 2.10B (-14.6%)
2.42B
est: 1.81B (+33.5%)
3.10B
est: 2.10B (+47.6%)
3.65B
est: 1.39B (+162.8%)
4.07B
est: 1.39B (+193.2%)
1.81B
1.81B – 1.81B
+30.3% YoY
2.10B
2.10B – 2.10B
+16.0% YoY
EBITDA
221.75M
est: 303.77M (-27.0%)
436.44M
est: 395.84M (+10.3%)
357.50M
est: 459.26M (-22.2%)
502.38M
est: 395.84M (+26.9%)
702.73M
est: 459.26M (+53.0%)
794.36M
est: 270.88M (+193.2%)
502.20M
est: 270.88M (+85.4%)
352.99M
352.99M – 352.99M
+30.3% YoY
409.54M
409.54M – 409.54M
+16.0% YoY
EBIT
163.68M
est: 194.51M (-15.9%)
249.16M
est: 253.46M (-1.7%)
157.76M
est: 294.07M (-46.4%)
319.56M
est: 253.46M (+26.1%)
497.57M
est: 294.07M (+69.2%)
525.16M
est: 203.45M (+158.1%)
502.20M
est: 203.45M (+146.8%)
265.12M
265.12M – 265.12M
+30.3% YoY
307.60M
307.60M – 307.60M
+16.0% YoY
Net Income
130.15M
est: 140.83M (-7.6%)
230.93M
est: 240.02M (-3.8%)
153.07M
est: 259.87M (-41.1%)
267.37M
est: 240.02M (+11.4%)
388.34M
est: 259.87M (+49.4%)
414.24M
est: 143.36M (+188.9%)
405.10M
est: 143.36M (+182.6%)
244.34M
244.34M – 244.34M
+70.4% YoY
264.54M
264.54M – 264.54M
+8.3% YoY
SGA
580.77M
est: 544.35M (+6.7%)
730.26M
est: 709.34M (+2.9%)
735.80M
est: 823.00M (-10.6%)
931.56M
est: 709.34M (+31.3%)
1.16B
est: 823.00M (+40.7%)
1.41B
est: 432.02M (+225.5%)
est: 432.02M (-100.0%)
562.96M
562.96M – 562.96M
+30.3% YoY
653.16M
653.16M – 653.16M
+16.0% YoY
EPS
5.78
est: 5.32 (+8.6%)
9.19
est: 9.07 (+1.3%)
5.97
est: 9.82 (-39.2%)
10.36
est: 9.07 (+14.2%)
14.78
est: 9.82 (+50.5%)
15.61
est: 5.32 (+193.3%)
15.04
est: 5.32 (+182.6%)
9.07
9.07 – 9.07
+70.4% YoY
9.82
9.82 – 9.82
+8.3% 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 2/5 3/5 1/5
2026-05-28 B 3/5 1/5 5/5 5/5 2/5 3/5 1/5
2026-05-27 B 3/5 1/5 5/5 5/5 2/5 3/5 1/5
2026-05-26 B 3/5 1/5 5/5 5/5 2/5 3/5 1/5
2026-05-25 B 3/5 1/5 5/5 5/5 2/5 3/5 1/5
2026-05-22 B 3/5 1/5 5/5 5/5 2/5 3/5 1/5
2026-05-21 B 3/5 1/5 5/5 5/5 2/5 3/5 1/5
2026-05-20 B 3/5 1/5 5/5 5/5 2/5 3/5 1/5
2026-05-19 B+ 3/5 1/5 5/5 5/5 2/5 3/5 2/5
2026-05-18 B+ 3/5 1/5 5/5 5/5 2/5 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 5/5 5/5 2/5 3/5 2/5
2026-05-08 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-05-07 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-05-06 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-05-05 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-05-04 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-04-30 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-04-29 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-04-28 B+ 3/5 1/5 5/5 5/5 2/5 4/5 2/5
2026-04-27 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-24 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-23 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-22 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-21 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-20 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-17 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-16 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
689.17M
OE per share TTM
25.80
Owner's Yield
14.97%
Maintenance CapEx ratio
11.71%
Maint CapEx / Avg PPE
23.9%

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 2 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 59.7K 0.28%
2 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 44.8K 0.39%

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
167.4K
Shares Outstanding
26.69M

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
Meng Zhe Wu GM & Director 4M
Rui Can Weng Accounting Supervisor
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