Subscribe

Ukai Co.,Ltd. (7621.T)

JPY3,440.00 +55.00 (+1.62%)
JP JPX Consumer Cyclical Restaurants
Address 3426 Minamiasagawacho 193-0846
Hachioji, JP
CEO Toshiya Konno
Website ukai.co.jp
IPO 2000-01-04
ISIN JP3155900008

Explore sections of this company profile

Description

Ukai Co., Ltd., established in 1964 and headquartered in Hachioji, Japan, operates across the hospitality and cultural sectors within the country. The company's business is organized into three primary divisions: Restaurants, Product Sales, and Culture. It manages various dining venues, which include both Japanese and Western culinary establishments. Additionally, Ukai oversees art museum exhibitions and is involved in the production and retail of confectionery and other food products.

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
JPY3,440.00 +55.00 (+1.62%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1.9K
Beta
0.06
Float Shares
2.43M
Free Float %
43.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.45% +0.15% -1.04% -2.21% -2.79% -1.34% -7.01% -2.79% +10.32% +19.68% +176.25%
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
3,440.00
DCF (Unlevered) 13,037.11 +279.0%
DCF (Levered) 3,046.30 -11.4%

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
4.24
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Restaurants: +7.4%
    +0.8% Q1'26: -0.7% (vs Q1'25)
  • EPS growth Restaurants: +14.8%
    +115.6% Q1'26: +431.6% (vs Q1'25)
  • FCF margin FCF growth · Restaurants: +21.6%
    +0.4% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Restaurants: +6.1%
    +6.1% Q1'26: +11.1% (vs Q1'25)
  • ROIC Restaurants: +6.2%
    +18.2% Q1'26: +34.5% (vs Q1'25)
  • Share dilution Restaurants: +0.0%
    +0.1% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    1.38× Q1'26: 1.10× (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 (0.05) × ERP
WACC = 90% × Ke + 10% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 12,910.96 Current price: 3,440.00
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 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
12.23B
est: 12.34B (-0.9%)
12.07B
est: 12.34B (-2.2%)
12.57B
est: 12.36B (+1.7%)
13.24B
est: 12.88B (+2.8%)
13.91B
est: 13.36B (+4.1%)
13.29B
est: 14.12B (-5.9%)
8.58B
est: 14.50B (-40.9%)
9.82B
est: 14.52B (-32.4%)
13.46B
est: 13.90B (-3.1%)
14.45B
14.45B – 14.45B
+4.0% YoY
14.78B
14.78B – 14.78B
+2.3% YoY
EBITDA
770.23M
est: 215.11M (+258.1%)
714.07M
est: 215.11M (+232.0%)
956.76M
est: 215.46M (+344.1%)
846.53M
est: 224.52M (+277.0%)
777.43M
est: 232.89M (+233.8%)
282.86M
est: 246.14M (+14.9%)
-695.58M
est: 252.76M (-375.2%)
-582.93M
est: 253.11M (-330.3%)
1.14B
est: 3.51B (-67.6%)
3.65B
3.65B – 3.65B
+4.0% YoY
3.73B
3.73B – 3.73B
+2.3% YoY
EBIT
256.84M
est: -289.22M (+188.8%)
165.29M
est: -289.22M (+157.2%)
454.68M
est: -289.69M (+257.0%)
354.27M
est: -301.87M (+217.4%)
228.23M
est: -313.12M (+172.9%)
-261.37M
est: -330.94M (+21.0%)
-1.20B
est: -339.84M (-253.0%)
-1.08B
est: -340.31M (-218.3%)
721.72M
est: 2.83B (-74.5%)
2.94B
2.94B – 2.94B
+4.0% YoY
3.01B
3.01B – 3.01B
+2.3% YoY
Net Income
28.20M
est: 43.75M (-35.5%)
-129.93M
est: 43.75M (-397.0%)
240.54M
est: 130.69M (+84.0%)
218.62M
est: 174.44M (+25.3%)
96.53M
est: 272.04M (-64.5%)
-495.72M
est: 214.27M (-331.4%)
-1.68B
est: 289.43M (-679.5%)
-869.30M
est: 310.74M (-379.7%)
136.92M
est: 460.94M (-70.3%)
521.01M
521.01M – 521.01M
+13.0% YoY
581.08M
581.08M – 581.08M
+11.5% YoY
SGA
5.83B
est: 909.38M (+540.9%)
5.72B
est: 909.38M (+529.5%)
5.83B
est: 910.85M (+540.2%)
6.30B
est: 949.17M (+564.0%)
6.57B
est: 984.55M (+567.3%)
6.66B
est: 1.04B (+540.0%)
4.88B
est: 1.07B (+356.5%)
5.35B
est: 1.07B (+400.4%)
6.53B
est: 6.74B (-3.1%)
7.00B
7.00B – 7.00B
+4.0% YoY
7.16B
7.16B – 7.16B
+2.3% YoY
EPS
5.48
est: 7.80 (-29.7%)
-25.20
est: 7.80 (-423.1%)
46.56
est: 23.30 (+99.8%)
42.05
est: 31.10 (+35.2%)
18.44
est: 48.50 (-62.0%)
-94.70
est: 38.20 (-347.9%)
-320.43
est: 51.60 (-721.0%)
-165.81
est: 55.40 (-399.3%)
24.41
est: 82.10 (-70.3%)
92.80
92.80 – 92.80
+13.0% YoY
103.50
103.50 – 103.50
+11.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-21 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-05-20 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-05-19 B- 2/5 4/5 2/5 3/5 2/5 1/5 2/5
2026-05-18 B- 2/5 4/5 2/5 3/5 2/5 1/5 2/5
2026-05-15 B- 2/5 4/5 2/5 3/5 2/5 1/5 2/5
2026-05-14 B- 2/5 4/5 2/5 3/5 2/5 1/5 2/5
2026-05-13 B- 2/5 4/5 2/5 3/5 2/5 1/5 2/5
2026-05-12 B- 2/5 4/5 2/5 3/5 2/5 1/5 2/5
2026-05-11 B- 2/5 4/5 2/5 3/5 2/5 1/5 2/5
2026-05-08 B- 2/5 4/5 2/5 3/5 2/5 1/5 2/5
2026-05-07 B- 2/5 4/5 2/5 3/5 2/5 1/5 2/5
2026-05-01 B- 3/5 4/5 2/5 4/5 2/5 1/5 2/5
2026-04-30 B- 3/5 4/5 2/5 4/5 2/5 1/5 2/5
2026-04-28 B- 3/5 4/5 2/5 4/5 2/5 1/5 2/5
2026-04-27 B- 2/5 4/5 2/5 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

Owner Earnings

Owner's Earnings (history)

Owner's Earnings history not available.

Owner alignment
Owner's Earnings TTM
OE per share TTM
Owner's Yield
Maintenance CapEx ratio
Maint CapEx / Avg PPE

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 2 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis International Small Cap Equity ETF AVDS 0.00% 2.1K 0.30%
2 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 37.0K 0.28%

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
1.26M
Shares Outstanding
5.62M

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
Koichi Kubo Operating Officer & GM of Human Resources Department
Shiroyasu Matsuzaki MD, GM & Director male
Toshiya Konno President & Director male
Yuichiro Sasano MD, Manager of Business Headquarters & 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