Subscribe

TORIDOLL Holdings Corporation (3397.T)

JPY4,109.00 +90.00 (+2.24%)
JP JPX Consumer Cyclical Restaurants
Address SHIBUYA SOLASTA 150-0043
Tokyo, JP
CEO Takaya Awata
IPO 2006-02-16
ISIN JP3636650008

Explore sections of this company profile

Description

TORIDOLL Holdings Corporation, an enterprise headquartered in Tokyo, Japan, manages and operates a diverse portfolio of restaurants worldwide, encompassing both domestic Japanese and international markets through its various subsidiaries. Its business activities are structured into three primary divisions: Marugame Seimen, Overseas operations, and Other ventures. The company boasts an extensive collection of restaurant brands, featuring popular names such as MARUGAME SEIMEN, TORIDOLL, Butaya Ton-Ichi, WOK TO WALK, MARUGAME UDON, BOAT NOODLE, SHORYU, Tam Jai Yunnan Mixian, Tam Jai SamGor Mixian, Pokeworks, and MONSTER CURRY. In addition to its culinary establishments, TORIDOLL also runs a network of coffee shops under the Kona's Coffee brand. Originally established in 1990, the company adopted its current name, TORIDOLL Holdings Corporation, in October 2016, having previously been known as Toridoll.corporation.

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
JPY4,109.00 +90.00 (+2.24%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
367.5K
Beta
-0.02
Float Shares
46.49M
Free Float %
52.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.64% -5.73% -10.67% -12.72% -13.30% -11.26% -13.84% +24.26% +126.30% +197.53% +1,481.47%
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
4,109.00
DCF (Unlevered) 41,662.24 +913.9%
DCF (Levered) 50,939.10 +1,139.7%

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) 25% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 2 0
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.21
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Restaurants: +7.4%
    +3.9% Q1'26: +2.7% (vs Q1'25)
  • EPS growth Restaurants: +14.8%
    +27.9% Q1'26: -55.8% (vs Q1'25)
  • FCF margin FCF growth · Restaurants: +21.6%
    +11.2% Q1'26: +11.2% (vs Q1'25)
  • EBIT margin Restaurants: +6.1%
    +7.7% Q1'26: +8.2% (vs Q1'25)
  • ROIC Restaurants: +6.2%
    +6.6% Q1'26: +11.3% (vs Q1'25)
  • Share dilution Restaurants: +0.0%
    +0.3% Q1'26: -0.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    3.59× Q1'26: 3.45× (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 (-0.01) × ERP
WACC = 64% × Ke + 36% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 54,388.38 Current price: 4,109.00
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 Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
4 Rev. Ana.
4 EPS Ana.
Mar 2027
3 Rev. Ana.
3 EPS Ana.
Mar 2028
4 Rev. Ana.
4 EPS Ana.
Revenue
87.29B
est: 87.63B (-0.4%)
95.59B
est: 95.00B (+0.6%)
101.78B
est: 101.88B (-0.1%)
116.50B
est: 115.37B (+1.0%)
145.02B
est: 145.30B (-0.2%)
156.48B
est: 159.28B (-1.8%)
134.76B
est: 134.62B (+0.1%)
153.36B
est: 152.88B (+0.3%)
188.32B
est: 190.18B (-1.0%)
231.95B
est: 245.14B (-5.4%)
268.23B
est: 266.35B (+0.7%)
278.40B
277.60B – 279.30B
+4.5% YoY
295.00B
290.70B – 301.30B
+6.0% YoY
316.45B
308.70B – 330.40B
+7.3% YoY
EBITDA
9.92B
est: 15.15B (-34.5%)
12.59B
est: 16.42B (-23.3%)
12.80B
est: 17.61B (-27.3%)
12.34B
est: 19.94B (-38.1%)
11.48B
est: 25.12B (-54.3%)
27.99B
est: 27.53B (+1.6%)
16.94B
est: 23.27B (-27.2%)
28.30B
est: 26.43B (+7.1%)
32.48B
est: 32.87B (-1.2%)
43.29B
est: 48.22B (-10.2%)
49.58B
est: 52.39B (-5.4%)
54.76B
54.60B – 54.94B
+4.5% YoY
58.03B
57.18B – 59.26B
+6.0% YoY
62.24B
60.72B – 64.99B
+7.3% YoY
EBIT
6.32B
est: 3.27B (+93.5%)
9.07B
est: 3.54B (+156.1%)
9.24B
est: 3.80B (+143.2%)
8.35B
est: 4.30B (+94.2%)
6.38B
est: 5.42B (+17.8%)
8.04B
est: 5.94B (+35.4%)
-4.30B
est: 5.02B (-185.6%)
6.38B
est: 5.70B (+11.8%)
6.92B
est: 7.09B (-2.4%)
14.17B
est: 30.77B (-53.9%)
18.17B
est: 33.43B (-45.6%)
34.95B
34.85B – 35.06B
+4.5% YoY
37.03B
36.49B – 37.82B
+6.0% YoY
39.72B
38.75B – 41.47B
+7.3% YoY
Net Income
1.98B
est: 2.80B (-29.2%)
5.21B
est: 4.44B (+17.5%)
5.63B
est: 5.94B (-5.2%)
4.67B
est: 5.86B (-20.4%)
267.00M
est: 4.10B (-93.5%)
1.96B
est: 3.33B (-41.3%)
-5.46B
est: -6.45B (+15.4%)
8.98B
est: 6.86B (+30.9%)
3.83B
est: 4.28B (-10.5%)
5.46B
est: 4.15B (+31.4%)
1.87B
est: 5.71B (-67.2%)
6.74B
5.63B – 8.06B
+17.9% YoY
9.73B
7.59B – 11.16B
+44.5% YoY
11.56B
9.71B – 14.17B
+18.8% YoY
SGA
55.01B
est: 58.33B (-5.7%)
58.83B
est: 63.24B (-7.0%)
62.77B
est: 67.82B (-7.4%)
73.36B
est: 76.80B (-4.5%)
94.65B
est: 96.72B (-2.1%)
88.72B
est: 106.02B (-16.3%)
83.48B
est: 89.61B (-6.8%)
87.17B
est: 101.77B (-14.3%)
108.32B
est: 126.59B (-14.4%)
133.23B
est: 145.79B (-8.6%)
154.74B
est: 158.40B (-2.3%)
165.57B
165.09B – 166.10B
+4.5% YoY
175.44B
172.88B – 179.19B
+6.0% YoY
188.20B
183.59B – 196.49B
+7.3% YoY
EPS
24.43
est: 31.78 (-23.1%)
60.29
est: 50.35 (+19.7%)
64.94
est: 67.39 (-3.6%)
53.72
est: 66.53 (-19.3%)
1.56
est: 46.49 (-96.6%)
21.21
est: 37.81 (-43.9%)
-67.70
est: -73.17 (+7.5%)
99.24
est: 77.85 (+27.5%)
39.58
est: 48.55 (-18.5%)
58.21
est: 47.65 (+22.2%)
16.95
est: 64.10 (-73.6%)
74.40
63.70 – 91.21
+16.1% YoY
108.43
85.90 – 126.30
+45.7% YoY
129.20
109.90 – 160.40
+19.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-14 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-13 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-12 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-11 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-08 B 3/5 5/5 3/5 4/5 1/5 1/5 2/5
2026-05-07 B 3/5 5/5 3/5 4/5 1/5 1/5 2/5
2026-05-01 B 3/5 5/5 3/5 4/5 1/5 1/5 2/5
2026-04-30 B 3/5 5/5 3/5 4/5 1/5 1/5 2/5
2026-04-28 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-27 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-24 B- 2/5 4/5 2/5 4/5 1/5 1/5 2/5
2026-04-23 B- 2/5 4/5 2/5 4/5 1/5 1/5 2/5
2026-04-22 B- 2/5 4/5 2/5 4/5 1/5 1/5 2/5
2026-04-21 B- 2/5 4/5 2/5 4/5 1/5 1/5 2/5
2026-04-20 B- 2/5 4/5 2/5 4/5 1/5 1/5 2/5
2026-04-17 B- 2/5 4/5 2/5 4/5 1/5 1/5 2/5
2026-04-16 B- 2/5 4/5 2/5 4/5 1/5 1/5 2/5
2026-04-15 B- 2/5 4/5 2/5 4/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
42.14B
OE per share TTM
471.88
Owner's Yield
12.76%
Maintenance CapEx ratio
105.34%
Maint CapEx / Avg PPE
62.6%

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.

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
2.75M
Shares Outstanding
87.86M

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
Atsushi Kusano Executive Officer & Chief Food Safety Officer
Hiroshi Yamaguchi Executive Officer
Katsuaki Nagumo Executive Officer & CMO
Kenichi Tanaka Executive Officer, Chief Happiness & Human Resources Officer and Director
Kohei Ohshita Executive Officer & Chief Commercial Operations Officer
Masatomo Ono Officer of Corporate Planning Office male
Satoshi Yamaguchi Chief Financial Officer, Head of Finance Division, GM of Financial Affairs & Director male
Takaya Awata Founder, President, Chief Executive Officer & Representative Director male
Toru Hatomoto Executive Officer, CSO & Chief Corporate Planning Officer male
Yasunori Isomura Executive Officer, Chief Information Officer & Chief Technology Officer 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