Subscribe

Saizeriya Co., Ltd. (7581.T)

JPY5,780.00 -60.00 (-1.03%)
JP JPX Consumer Cyclical Restaurants
Address 2-5, Asahi 342-0008
Yoshikawa, JP
CEO Issei Horino
IPO 2001-01-04
ISIN JP3310500008

Explore sections of this company profile

Description

Saizeriya Co.,Ltd. operates restaurants in Japan, Australia, and Asia. It operates Italian wine and cafe restaurants under the Saizeriya brand name. Saizeriya Co.,Ltd. was incorporated in 1973 and is headquartered in Yoshikawa, 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
JPY5,780.00 -60.00 (-1.03%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
530.3K
Beta
-0.08
Float Shares
29.46M
Free Float %
60.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.52% +0.56% +5.12% -23.82% -8.56% -2.55% +6.80% +54.34% +120.30% +166.47% +59.73%
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
5,780.00
DCF (Unlevered) 57,146.69 +888.7%
DCF (Levered) 32,010.47 +453.8%

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) 80% Bullish
Rating 2026-05 Change
Strong Buy 2 -1
Buy 6 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.17
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
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Restaurants: +7.4%
    +14.3% Q1'26: +20.4% (vs Q1'25)
  • EPS growth Restaurants: +14.8%
    +37.2% Q1'26: +26.4% (vs Q1'25)
  • FCF margin FCF growth · Restaurants: +21.6%
    +3.6% Q1'26: +6.9% (vs Q1'25)
  • EBIT margin Restaurants: +6.1%
    +6.0% Q1'26: +5.5% (vs Q1'25)
  • ROIC Restaurants: +6.2%
    +14.7% Q1'26: +12.1% (vs Q1'25)
  • Share dilution Restaurants: +0.0%
    -0.2% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    0.80× Q1'26: 0.84× (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 (-0.08) × ERP
WACC = 91% × Ke + 9% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 57,146.69 Current price: 5,780.00
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 Aug 2015
actual
Aug 2016
actual
Aug 2017
actual
Aug 2018
actual
Aug 2019
actual
Aug 2020
actual
Aug 2021
actual
Aug 2022
actual
Aug 2023
actual
Aug 2024
actual
Aug 2025
actual
Aug 2026
10 Rev. Ana.
9 EPS Ana.
Aug 2027
11 Rev. Ana.
11 EPS Ana.
Aug 2028
11 Rev. Ana.
11 EPS Ana.
Aug 2029
5 Rev. Ana.
4 EPS Ana.
Aug 2030
5 Rev. Ana.
4 EPS Ana.
Revenue
139.28B
est: 138.72B (+0.4%)
144.96B
est: 146.81B (-1.3%)
148.31B
est: 147.46B (+0.6%)
154.06B
est: 154.27B (-0.1%)
156.53B
est: 157.07B (-0.3%)
126.84B
est: 130.48B (-2.8%)
126.51B
est: 127.15B (-0.5%)
144.28B
est: 141.63B (+1.9%)
183.24B
est: 180.13B (+1.7%)
224.54B
est: 224.57B (0.0%)
256.71B
est: 256.09B (+0.2%)
297.10B
286.81B – 304.99B
+16.0% YoY
322.57B
303.99B – 340.86B
+8.6% YoY
345.41B
343.67B – 347.15B
+7.1% YoY
325.70B
310.53B – 339.44B
-5.7% YoY
338.00B
322.26B – 352.26B
+3.8% YoY
EBITDA
13.46B
est: 16.96B (-20.6%)
14.85B
est: 17.95B (-17.3%)
17.03B
est: 18.03B (-5.5%)
14.94B
est: 18.86B (-20.8%)
15.83B
est: 19.20B (-17.6%)
6.07B
est: 15.95B (-61.9%)
8.45B
est: 15.54B (-45.6%)
12.15B
est: 17.31B (-29.9%)
20.03B
est: 22.02B (-9.0%)
28.25B
est: 43.68B (-35.3%)
31.54B
est: 49.81B (-36.7%)
57.79B
55.79B – 59.32B
+16.0% YoY
62.74B
59.13B – 66.30B
+8.6% YoY
67.18B
66.85B – 67.52B
+7.1% YoY
63.35B
60.40B – 66.02B
-5.7% YoY
65.74B
62.68B – 68.52B
+3.8% YoY
EBIT
7.51B
est: 7.06B (+6.4%)
9.01B
est: 7.47B (+20.5%)
11.22B
est: 7.50B (+49.5%)
8.64B
est: 7.85B (+10.1%)
9.60B
est: 7.99B (+20.1%)
-3.82B
est: 6.64B (-157.5%)
-2.26B
est: 6.47B (-135.0%)
424.00M
est: 7.21B (-94.1%)
7.51B
est: 9.17B (-18.1%)
14.78B
est: 36.03B (-59.0%)
15.50B
est: 41.08B (-62.3%)
47.66B
46.01B – 48.93B
+16.0% YoY
51.75B
48.77B – 54.68B
+8.6% YoY
55.41B
55.14B – 55.69B
+7.1% YoY
52.25B
49.82B – 54.46B
-5.7% YoY
54.23B
51.70B – 56.51B
+3.8% YoY
Net Income
3.77B
est: 3.67B (+2.8%)
5.51B
est: 4.53B (+21.5%)
7.50B
est: 7.38B (+1.6%)
5.07B
est: 5.94B (-14.5%)
4.98B
est: 4.87B (+2.3%)
-3.45B
est: -2.96B (-16.4%)
1.77B
est: 2.92B (-39.6%)
5.66B
est: 6.81B (-16.8%)
5.15B
est: 4.43B (+16.3%)
8.15B
est: 7.64B (+6.7%)
11.16B
est: 10.52B (+6.2%)
12.32B
11.98B – 12.88B
+17.2% YoY
14.60B
12.36B – 16.54B
+18.5% YoY
16.43B
12.38B – 19.74B
+12.5% YoY
12.42B
11.67B – 13.10B
-24.4% YoY
12.44B
11.69B – 13.12B
+0.2% YoY
SGA
74.78B
est: 45.03B (+66.1%)
77.55B
est: 47.66B (+62.7%)
79.51B
est: 47.87B (+66.1%)
83.48B
est: 50.08B (+66.7%)
85.21B
est: 50.99B (+67.1%)
74.19B
est: 42.36B (+75.1%)
72.36B
est: 41.28B (+75.3%)
79.68B
est: 45.98B (+73.3%)
91.42B
est: 58.48B (+56.3%)
104.64B
est: 114.56B (-8.7%)
118.47B
est: 130.64B (-9.3%)
151.56B
146.31B – 155.58B
+16.0% YoY
164.55B
155.07B – 173.88B
+8.6% YoY
176.20B
175.32B – 177.09B
+7.1% YoY
166.15B
158.41B – 173.16B
-5.7% YoY
172.42B
164.39B – 179.70B
+3.8% YoY
EPS
74.69
est: 74.37 (+0.4%)
108.64
est: 91.85 (+18.3%)
151.47
est: 149.53 (+1.3%)
102.68
est: 120.33 (-14.7%)
101.47
est: 98.63 (+2.9%)
-70.83
est: -60.06 (-17.9%)
36.30
est: 59.26 (-38.7%)
115.89
est: 137.93 (-16.0%)
105.61
est: 89.84 (+17.6%)
166.27
est: 155.24 (+7.1%)
227.45
est: 213.69 (+6.4%)
251.53
242.75 – 261.09
+17.7% YoY
296.29
250.44 – 335.08
+17.8% YoY
333.82
250.95 – 400.12
+12.7% YoY
251.70
236.46 – 265.51
-24.6% YoY
252.10
236.84 – 265.93
+0.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 5/5 4/5 5/5 3/5 2/5 2/5
2026-05-28 A- 4/5 5/5 4/5 5/5 3/5 2/5 2/5
2026-05-27 A- 4/5 5/5 4/5 5/5 3/5 2/5 2/5
2026-05-26 A- 4/5 5/5 4/5 5/5 3/5 2/5 2/5
2026-05-25 A- 4/5 5/5 4/5 5/5 3/5 2/5 2/5
2026-05-22 A- 4/5 5/5 4/5 5/5 3/5 2/5 2/5
2026-05-21 A- 4/5 5/5 4/5 5/5 3/5 2/5 2/5
2026-05-20 A- 4/5 5/5 4/5 5/5 3/5 2/5 2/5
2026-05-19 A- 4/5 5/5 4/5 5/5 3/5 2/5 2/5
2026-05-18 A- 4/5 5/5 4/5 5/5 3/5 2/5 2/5
2026-05-15 A- 4/5 5/5 4/5 5/5 3/5 2/5 2/5
2026-05-14 A- 4/5 5/5 4/5 5/5 3/5 2/5 2/5
2026-05-13 A- 4/5 5/5 4/5 5/5 3/5 2/5 2/5
2026-05-12 A- 4/5 5/5 4/5 5/5 3/5 2/5 2/5
2026-05-11 A- 4/5 5/5 4/5 5/5 3/5 2/5 2/5
2026-05-08 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-07 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-01 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-30 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-28 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5
2026-04-27 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5
2026-04-24 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5
2026-04-23 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5
2026-04-22 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5
2026-04-21 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5
2026-04-20 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5
2026-04-17 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5
2026-04-16 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
14.70B
OE per share TTM
299.25
Owner's Yield
5.60%
Maintenance CapEx ratio
71.15%
Maint CapEx / Avg PPE
29.8%

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 83 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 MUFG Japan Small Cap Active ETF MJSC 1.48% 339.1K 0.85%
2 iShares International Small-Cap Equity Factor ETF ISCF 0.16% 1.01M 0.24%
3 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.08% 466.3K 0.58%
4 State Street SPDR S&P International Small Cap ETF GWX 0.07% 632.7K 0.40%
5 iShares MSCI Japan Small-Cap ETF SCJ 0.07% 168.1K 0.50%
6 WisdomTree Japan SmallCap Dividend Fund DFJ 0.05% 191.3K 0.58%
7 Avantis International Small Cap Equity ETF AVDS 0.05% 146.8K 0.30%
8 Dimensional - International Small Cap ETF DFIS 0.04% 2.45M 0.39%
9 Schwab International Small-Cap Equity ETF SCHC 0.04% 2.19M 0.06%
10 WisdomTree International SmallCap Dividend Fund DLS 0.04% 377.1K 0.58%

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
3.33M
Shares Outstanding
49.13M

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
Hideharu Matsutani President & Representative Director 54M male
Hiroshige Masuda Viet Nam Saizeriya Managing Director
Noboru Nagaoka Executive Officer, Manager of Overseas Business HQ & (China) SAIZERIYA MD & Director male
Yoshinori Anzai Production Logistics Department Manager
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