Subscribe

United & Collective Co., Ltd. (3557.T)

JPY550.00 +4.00 (+0.73%)
JP JPX Consumer Cyclical Restaurants
Address 2-5-1 Kojimachi 102-0083
Tokyo, JP
CEO Yusuke Iwai
IPO 2017-02-24
ISIN JP3949420008

Explore sections of this company profile

Description

United & Collective Co., Ltd. manages restaurants in Japan. It also engages in franchise related activities. United & Collective Co., Ltd. was incorporated in 2000 and is headquartered in Tokyo, 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
JPY550.00 +4.00 (+0.73%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
21.2K
Beta
-0.12
Float Shares
2.83M
Free Float %
57.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.37% +0.00% -6.70% -42.36% -42.48% -45.48% -39.67% -55.23% -47.79% -79.12% -79.12%
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
550.00
DCF (Levered) 7,273.26 +1,222.4%

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
2.32
Grey zone
Piotroski F-Score
3 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
D+
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
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%
    -0.5% Q1'26: -5.0% (vs Q1'25)
  • EPS growth Restaurants: +14.8%
    -688.9% Q1'26: -319.7% (vs Q1'25)
  • FCF margin FCF growth · Restaurants: +21.6%
    -3.1% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Restaurants: +6.1%
    -0.3% Q1'26: -1.1% (vs Q1'25)
  • ROIC Restaurants: +6.2%
    -1.0% Q1'26: -4.4% (vs Q1'25)
  • Share dilution Restaurants: +0.0%
    +12.8% Q1'26: +6.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    11.74× Q1'26: 11.33× (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 (-0.10) × ERP
WACC = 50% × Ke + 50% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 550.00
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 Feb 2017
actual
Feb 2018
actual
Feb 2019
actual
Feb 2020
actual
Feb 2021
actual
Feb 2022
actual
Revenue
5.48B
est: 5.50B (-0.4%)
6.35B
est: 6.84B (-7.2%)
7.29B
est: 7.87B (-7.3%)
8.00B
est: 8.20B (-2.4%)
3.35B
est: 8.60B (-61.0%)
2.72B
est: 8.80B (-69.0%)
EBITDA
473.25M
est: -583.09M (+181.2%)
456.83M
est: -725.58M (+163.0%)
472.47M
est: -834.67M (+156.6%)
473.80M
est: -869.34M (+154.5%)
-1.14B
est: -911.74M (-24.9%)
-1.50B
est: -932.95M (-60.7%)
EBIT
254.41M
est: -902.87M (+128.2%)
201.72M
est: -1.12B (+118.0%)
209.40M
est: -1.29B (+116.2%)
148.95M
est: -1.35B (+111.1%)
-1.43B
est: -1.41B (-1.2%)
-1.85B
est: -1.44B (-28.3%)
Net Income
189.90M
est: 405.25M (-53.1%)
99.25M
est: 238.15M (-58.3%)
66.42M
est: 202.73M (-67.2%)
36.28M
est: 140.81M (-74.2%)
-1.62B
est: 154.81M (-1,149.2%)
-456.46M
est: 183.22M (-349.1%)
SGA
3.58B
est: 4.42B (-19.0%)
4.20B
est: 5.50B (-23.7%)
4.98B
est: 6.32B (-21.2%)
5.49B
est: 6.59B (-16.6%)
3.66B
est: 6.91B (-47.0%)
3.57B
est: 7.07B (-49.5%)
EPS
84.85
est: 95.55 (-11.2%)
34.76
est: 56.15 (-38.1%)
22.40
est: 47.80 (-53.1%)
12.05
est: 33.20 (-63.7%)
-539.44
est: 36.50 (-1,577.9%)
-142.82
est: 43.20 (-430.6%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-28 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-26 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-25 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-19 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-18 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-15 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-14 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-13 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-01 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
90.89M
OE per share TTM
22.75
Owner's Yield
3.50%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
30.8%

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

This company is not held by any ETF in our universe.

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
-86.2K
Shares Outstanding
4.95M

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
Hideki Yano GM of Sales, Executive Vice President & Director male
Hideya Sakai President, Chief Executive Officer & Representative 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 history

Earnings history

Earnings reports

Stock splits