Subscribe

Eternal Hospitality Group Co.,Ltd. (3193.T)

JPY2,863.00 +36.00 (+1.27%)
JP JPX Consumer Cyclical Restaurants
Address Urbannet Midosuji Building 541-0047
Osaka, JP
CEO Tadashi Okura
IPO 2014-07-10
ISIN JP3635900008

Explore sections of this company profile

Description

Eternal Hospitality Group Co.,Ltd. operates restaurants under the Torikizoku, Yakitori Daikichi, Toriki Burger, zoku, HASU, and mozu brands in Japan and internationally. It also engages in the franchise development of the Yakitori Daikichi brand. The company was formerly known as Torikizoku Holdings Co.,Ltd. and changed its name to Eternal Hospitality Group Co.,Ltd. in May 2024. Eternal Hospitality Group Co.,Ltd. was founded in 1985 and is headquartered in Osaka, Japan.

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
JPY2,863.00 +36.00 (+1.27%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
57.1K
Beta
0.21
Float Shares
6.95M
Free Float %
60.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.45% -1.37% -4.47% -25.35% -11.24% -17.60% -13.02% +26.99% +45.11% +35.74% +135.49%
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
2,863.00
DCF (Unlevered) 14,988.41 +423.5%
DCF (Levered) 19,430.67 +578.7%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.05
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
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%
    +10.6% Q2'26: +11.1% (vs Q2'25)
  • EPS growth Restaurants: +14.8%
    -18.8% Q2'26: +31.6% (vs Q2'25)
  • FCF margin FCF growth · Restaurants: +21.6%
    +3.2% Q2'26: +0.0% (vs Q2'25)
  • EBIT margin Restaurants: +6.1%
    +6.7% Q2'26: +5.8% (vs Q2'25)
  • ROIC Restaurants: +6.2%
    +33.6% Q2'26: +30.8% (vs Q2'25)
  • Share dilution Restaurants: +0.0%
    -0.5% Q2'26: +0.0% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    0.76× Q2'26: 0.53× (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 (0.51) × ERP
WACC = 91% × Ke + 9% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 14,926.57 Current price: 2,863.00
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 Jul 2015
actual
Jul 2016
actual
Jul 2017
actual
Jul 2018
actual
Jul 2019
actual
Jul 2020
actual
Jul 2021
actual
Jul 2022
actual
Jul 2023
actual
Jul 2024
actual
Jul 2025
actual
Jul 2026
1 Rev. Ana.
1 EPS Ana.
Jul 2027
2 Rev. Ana.
2 EPS Ana.
Jul 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
18.66B
est: 18.16B (+2.8%)
24.51B
est: 24.03B (+2.0%)
29.34B
est: 29.13B (+0.7%)
33.98B
est: 34.04B (-0.2%)
35.85B
est: 35.80B (+0.1%)
27.54B
est: 29.40B (-6.3%)
15.59B
est: 18.60B (-16.2%)
20.29B
est: 20.45B (-0.8%)
33.45B
est: 33.10B (+1.1%)
41.91B
est: 41.80B (+0.3%)
46.36B
est: 45.92B (+0.9%)
53.20B
53.13B – 53.27B
+15.9% YoY
59.50B
59.36B – 59.64B
+11.8% YoY
65.10B
65.03B – 65.17B
+9.4% YoY
EBITDA
1.81B
est: 1.50B (+20.6%)
2.44B
est: 1.99B (+22.9%)
2.59B
est: 2.41B (+7.5%)
2.57B
est: 2.81B (-8.6%)
1.35B
est: 2.96B (-54.4%)
387.74M
est: 2.43B (-84.0%)
495.78M
est: 1.54B (-67.7%)
2.72B
est: 1.69B (+61.0%)
1.87B
est: 2.73B (-31.6%)
4.09B
est: 3.45B (+18.4%)
4.34B
est: 3.79B (+14.5%)
4.39B
4.39B – 4.40B
+15.9% YoY
4.91B
4.90B – 4.93B
+11.8% YoY
5.38B
5.37B – 5.38B
+9.4% YoY
EBIT
1.07B
est: 842.23M (+27.2%)
1.49B
est: 1.11B (+33.8%)
1.49B
est: 1.35B (+10.4%)
1.18B
est: 1.58B (-25.1%)
-179.66M
est: 1.66B (-110.8%)
-908.77M
est: 1.36B (-166.6%)
-545.28M
est: 862.64M (-163.2%)
1.87B
est: 948.44M (+96.8%)
1.06B
est: 1.54B (-30.7%)
3.17B
est: 1.94B (+63.7%)
3.12B
est: 2.13B (+46.5%)
2.47B
2.46B – 2.47B
+15.9% YoY
2.76B
2.75B – 2.77B
+11.8% YoY
3.02B
3.02B – 3.02B
+9.4% YoY
Net Income
585.49M
est: 642.28M (-8.8%)
981.72M
est: 771.42M (+27.3%)
967.56M
est: 860.60M (+12.4%)
662.19M
est: 806.02M (-17.8%)
-286.11M
est: -358.61M (+20.2%)
-763.33M
est: -1.04B (+26.3%)
-466.42M
est: -1.64B (+71.6%)
1.13B
est: 995.13M (+14.0%)
616.27M
est: 517.74M (+19.0%)
2.13B
est: 1.94B (+9.6%)
1.72B
est: 1.78B (-3.6%)
2.01B
2.01B – 2.01B
+12.6% YoY
2.27B
2.00B – 2.54B
+12.9% YoY
2.53B
2.21B – 2.85B
+11.4% YoY
SGA
est: 12.99B (-100.0%)
14.29B
est: 17.19B (-16.9%)
17.37B
est: 20.83B (-16.6%)
20.60B
est: 24.35B (-15.4%)
22.40B
est: 25.60B (-12.5%)
17.49B
est: 21.03B (-16.8%)
14.38B
est: 13.30B (+8.1%)
15.90B
est: 14.63B (+8.7%)
21.25B
est: 23.67B (-10.2%)
25.84B
est: 29.90B (-13.6%)
28.65B
est: 32.84B (-12.8%)
38.05B
38.00B – 38.10B
+15.9% YoY
42.55B
42.45B – 42.65B
+11.8% YoY
46.56B
46.51B – 46.61B
+9.4% YoY
EPS
56.97
est: 55.70 (+2.3%)
85.75
est: 66.90 (+28.2%)
83.55
est: 74.63 (+11.9%)
57.15
est: 69.90 (-18.2%)
-24.69
est: -31.10 (+20.6%)
-65.88
est: -89.80 (+26.6%)
-40.25
est: -142.40 (+71.7%)
97.88
est: 86.30 (+13.4%)
53.18
est: 44.90 (+18.4%)
183.64
est: 168.30 (+9.1%)
149.16
est: 154.80 (-3.6%)
174.20
173.92 – 174.48
+12.5% YoY
196.80
173.76 – 219.84
+13.0% YoY
219.30
191.87 – 246.73
+11.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-05 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-06-04 A 4/5 5/5 5/5 5/5 3/5 2/5 2/5
2026-06-03 A 4/5 5/5 5/5 5/5 3/5 2/5 2/5
2026-06-02 A 4/5 5/5 5/5 5/5 3/5 2/5 2/5
2026-06-01 A 4/5 5/5 5/5 5/5 3/5 2/5 2/5
2026-05-29 A 4/5 5/5 5/5 5/5 3/5 2/5 2/5
2026-05-28 A 4/5 5/5 5/5 5/5 3/5 2/5 2/5
2026-05-27 A 4/5 5/5 5/5 5/5 3/5 2/5 2/5
2026-05-26 A 4/5 5/5 5/5 5/5 3/5 2/5 2/5
2026-05-25 A 4/5 5/5 5/5 5/5 3/5 2/5 2/5
2026-05-22 A 4/5 5/5 5/5 5/5 3/5 2/5 2/5
2026-05-21 A 4/5 5/5 5/5 5/5 3/5 2/5 2/5
2026-05-20 A 4/5 5/5 5/5 5/5 3/5 2/5 2/5
2026-05-19 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-18 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-15 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-14 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-13 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-12 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-11 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-08 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-07 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-05-01 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-30 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-28 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-27 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-24 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-23 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-22 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-21 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-20 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-17 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-16 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.26B
OE per share TTM
109.24
Owner's Yield
4.02%
Maintenance CapEx ratio
50.38%
Maint CapEx / Avg PPE
19.8%

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 10 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares International Small-Cap Equity Factor ETF ISCF 0.05% 348.9K 0.24%
2 State Street SPDR S&P International Small Cap ETF GWX 0.04% 309.4K 0.40%
3 Avantis International Small Cap Equity ETF AVDS 0.01% 19.0K 0.30%
4 Dimensional - International Small Cap ETF DFIS 0.00% 205.2K 0.39%
5 iShares Core TOPIX ETF 1475.T 0.00% 385.6K 0.05%
6 State Street SPDR Portfolio Developed World ex-US ETF SPDW 0.00% 601.1K 0.03%
7 Dimensional - International Core Equity 2 ETF DFIC 0.00% 170.3K 0.22%
8 Dimensional - International Core Equity Market ETF DFAI 0.00% 170.6K 0.18%
9 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 77.5K 0.28%
10 Avantis International Equity ETF AVDE 0.00% 91.8K 0.23%

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
3.29M
Shares Outstanding
11.54M

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
Tadashi Okura President, Chief Executive Officer & Representative Director 97M male
Akira Yamashita Senior Director of Sales Division male
Satoshi Doge Chief Technology Officer, CADO & Director male
Tetsuya Takada Executive Officer & CQO
Toshiyuki Kiyomiya Chief Operating Officer, Director of Overseas Business Preparation Office & Director male
Yuichiro Kobuki Chief Financial Officer & 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