Subscribe

Kairikiya Co., Ltd. (5891.T)

JPY1,585.00 +0.00 (+0.00%)
JP JPX Consumer Cyclical Restaurants
Address 6th Floor, Kyoto Fukutoku Building
Kyoto, JP
CEO Tsukasa Fujita
IPO 2023-12-15
ISIN JP3205680006

Explore sections of this company profile

Description

Kairikiya Co., Ltd. specializes in managing restaurant chains, prominently featuring the Japanese Ramen Shop Kairikiya. This establishment is acclaimed for its signature dish, the Kyoto Seabura Special Shoyu Ramen. Founded by Tsukasa Fujita on February 25, 2003, the company 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
JPY1,585.00 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
18.0K
Beta
0.17
Float Shares
1.72M
Free Float %
30.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-7.35% -9.90% -14.38% -18.59% -25.63% -21.31% -29.42% -24.17% -24.17% -24.17% -24.17%
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
1,585.00
DCF (Unlevered) 8,768.79 +453.2%
DCF (Levered) 4,853.52 +206.2%

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 2025-10 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
MOAT Score
3 / 10
No MOAT
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
4 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Restaurants: +7.4%
    +20.0%
  • EPS growth Restaurants: +14.8%
    -44.6%
  • FCF margin FCF growth · Restaurants: +21.6%
    +1.0%
  • EBIT margin Restaurants: +6.1%
    +5.2%
  • ROIC Restaurants: +6.2%
    +12.9%
  • Share dilution Restaurants: +0.0%
    +0.2%
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    1.69×
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 (0.13) × ERP
WACC = 80% × Ke + 20% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 8,872.94 Current price: 1,585.00
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 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
10.58B
est: 10.38B (+2.0%)
12.27B
est: 11.90B (+3.1%)
14.72B
est: 14.80B (-0.5%)
17.60B
17.60B – 17.60B
+18.9% YoY
19.70B
19.70B – 19.70B
+11.9% YoY
EBITDA
861.37M
est: 819.65M (+5.1%)
1.11B
est: 1.83B (-39.7%)
1.09B
est: 2.28B (-52.1%)
2.71B
2.71B – 2.71B
+18.9% YoY
3.03B
3.03B – 3.03B
+11.9% YoY
EBIT
679.38M
est: 607.76M (+11.8%)
860.27M
est: 1.59B (-45.9%)
764.87M
est: 1.98B (-61.3%)
2.35B
2.35B – 2.35B
+18.9% YoY
2.63B
2.63B – 2.63B
+11.9% YoY
Net Income
390.49M
est: 467.42M (-16.5%)
535.59M
est: 542.38M (-1.3%)
297.45M
est: 628.30M (-52.7%)
689.01M
689.01M – 689.01M
+9.7% YoY
790.38M
790.38M – 790.38M
+14.7% YoY
SGA
6.64B
est: 6.87B (-3.3%)
7.63B
est: 7.80B (-2.2%)
9.27B
est: 9.70B (-4.5%)
11.54B
11.54B – 11.54B
+18.9% YoY
12.91B
12.91B – 12.91B
+11.9% YoY
EPS
71.13
est: 81.75 (-13.0%)
96.58
est: 94.70 (+2.0%)
52.62
est: 109.70 (-52.0%)
120.30
120.30 – 120.30
+9.7% YoY
138.00
138.00 – 138.00
+14.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B- 2/5 4/5 2/5 3/5 1/5 1/5 3/5
2026-05-14 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-13 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-12 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-11 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-08 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-07 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-01 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-30 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-28 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-27 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-24 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-23 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-22 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-21 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-20 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-17 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-16 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
Ownership data is not available for this company yet.

Executive team

Top executives
EBIT / Employee
2.67M
Shares Outstanding
5.66M

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
Kazushi Kanaka Senior Executive Officer, Executive Officer of Group Growth Strategy & Director
Makoto Kashiba Executive Officer and Head of MD & of Purchasing Department
Takuto Yamakawa Head of Management Division, Executive Officer & Director
Tsukasa Fujita Chairman & President male
Tsuyoshi Taguchi Executive Officer, VP, GM of Sales HQ & 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