Subscribe

Mos Food Services, Inc. (8153.T)

JPY3,785.00 -5.00 (-0.13%)
JP JPX Consumer Cyclical Restaurants
Address ThinkPark Tower 141-6004
Tokyo, JP
CEO Eisuke Nakamura
Website mos.co.jp
IPO 2001-01-01
ISIN JP3922400001

Explore sections of this company profile

Description

Mos Food Services, Inc. is a hospitality company that manages its popular MOS BURGER hamburger franchise alongside a diverse portfolio of other food service establishments, catering to customers both within Japan and across global markets. Among its offerings are MOS CAFÉ locations, serving a selection of beverages, desserts, and alcoholic drinks. It also runs Mother Leaf specialty black tea shops, renowned for their fresh black tea, various sweets, coffee, handcrafted desserts, and a menu featuring pasta and other meals. The company further extends its reach with Mother Leaf Tea Style, a café specializing in innovative black tea creations, as well as MOSDO! outlets. Additionally, it owns and operates restaurants under the distinct brand names chef's V, GREEN GRILL, and AEN. Established in 1972, the company maintains its headquarters 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
JPY3,785.00 -5.00 (-0.13%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
101.9K
Beta
0.02
Float Shares
25.89M
Free Float %
83.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.90% -2.85% -10.51% -13.51% -7.64% -11.47% +1.35% +17.40% +17.77% +29.27% +316.57%
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
3,785.00
DCF (Unlevered) 10,327.02 +172.8%
DCF (Levered) 9,839.82 +160.0%

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 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.76
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Restaurants: +7.4%
    +6.9% Q1'26: +5.1% (vs Q1'25)
  • EPS growth Restaurants: +14.8%
    +45.6% Q1'26: +45.7% (vs Q1'25)
  • FCF margin FCF growth · Restaurants: +21.6%
    +5.1% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Restaurants: +6.1%
    +6.4% Q1'26: +1.7% (vs Q1'25)
  • ROIC Restaurants: +6.2%
    +12.8% Q1'26: +2.7% (vs Q1'25)
  • Share dilution Restaurants: +0.0%
    +0.0% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    0.45× Q1'26: 0.77× (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 (0.04) × ERP
WACC = 96% × Ke + 4% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 10,327.02 Current price: 3,785.00
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
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
66.31B
est: 64.76B (+2.4%)
71.11B
est: 71.00B (+0.2%)
70.93B
est: 71.50B (-0.8%)
71.39B
est: 71.20B (+0.3%)
66.26B
est: 72.00B (-8.0%)
68.99B
est: 73.80B (-6.5%)
71.97B
est: 70.60B (+1.9%)
78.45B
est: 78.43B (+0.0%)
85.06B
est: 86.50B (-1.7%)
93.06B
est: 92.00B (+1.2%)
96.19B
est: 94.80B (+1.5%)
102.00B
102.00B – 102.00B
+7.6% YoY
105.40B
105.40B – 105.40B
+3.3% YoY
110.00B
110.00B – 110.00B
+4.4% YoY
EBITDA
3.61B
est: 5.60B (-35.6%)
5.85B
est: 6.14B (-4.7%)
6.56B
est: 6.19B (+6.0%)
6.01B
est: 6.16B (-2.4%)
2.96B
est: 6.23B (-52.5%)
4.84B
est: 6.39B (-24.2%)
5.35B
est: 6.11B (-12.5%)
7.53B
est: 6.79B (+11.0%)
4.24B
est: 7.48B (-43.3%)
8.96B
est: 11.32B (-20.8%)
9.52B
est: 12.69B (-25.0%)
13.66B
13.66B – 13.66B
+7.6% YoY
14.11B
14.11B – 14.11B
+3.3% YoY
14.73B
14.73B – 14.73B
+4.4% YoY
EBIT
1.55B
est: 2.34B (-33.7%)
3.82B
est: 2.57B (+48.8%)
4.66B
est: 2.59B (+80.1%)
3.74B
est: 2.58B (+44.9%)
518.00M
est: 2.61B (-80.1%)
1.06B
est: 2.67B (-60.3%)
1.42B
est: 2.56B (-44.3%)
3.47B
est: 2.84B (+22.3%)
42.00M
est: 3.13B (-98.7%)
4.19B
est: 8.09B (-48.3%)
5.22B
est: 10.24B (-49.0%)
11.02B
11.02B – 11.02B
+7.6% YoY
11.39B
11.39B – 11.39B
+3.3% YoY
11.88B
11.88B – 11.88B
+4.4% YoY
Net Income
672.81M
est: 1.59B (-57.7%)
2.28B
est: 1.84B (+24.5%)
3.05B
est: 3.06B (-0.4%)
2.39B
est: 2.30B (+3.6%)
-908.00M
est: 2.50B (-136.3%)
365.00M
est: 2.64B (-86.2%)
997.00M
est: 468.96M (+112.6%)
3.42B
est: 3.29B (+3.9%)
-318.00M
est: 641.73M (-149.6%)
2.57B
est: 2.41B (+6.8%)
3.15B
est: 2.90B (+8.6%)
4.20B
4.10B – 4.30B
+44.8% YoY
4.40B
4.40B – 4.40B
+4.8% YoY
4.60B
4.60B – 4.60B
+4.6% YoY
SGA
29.01B
est: 26.45B (+9.7%)
30.42B
est: 29.00B (+4.9%)
30.57B
est: 29.21B (+4.7%)
30.75B
est: 29.08B (+5.7%)
30.93B
est: 29.41B (+5.2%)
30.62B
est: 30.14B (+1.6%)
30.14B
est: 28.84B (+4.5%)
31.39B
est: 32.04B (-2.0%)
35.30B
est: 35.33B (-0.1%)
36.27B
est: 36.99B (-2.0%)
37.19B
est: 37.78B (-1.5%)
40.65B
40.65B – 40.65B
+7.6% YoY
42.00B
42.00B – 42.00B
+3.3% YoY
43.83B
43.83B – 43.83B
+4.4% YoY
EPS
21.82
est: 51.60 (-57.7%)
74.12
est: 59.50 (+24.6%)
98.94
est: 99.30 (-0.4%)
77.37
est: 74.60 (+3.7%)
-29.42
est: 81.10 (-136.3%)
11.84
est: 85.60 (-86.2%)
32.34
est: 15.20 (+112.8%)
110.88
est: 106.70 (+3.9%)
-10.28
est: 20.80 (-149.4%)
83.42
est: 78.10 (+6.8%)
102.10
est: 94.00 (+8.6%)
136.10
132.93 – 139.27
+44.8% YoY
142.60
142.60 – 142.60
+4.8% YoY
149.10
149.10 – 149.10
+4.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-18 B+ 3/5 5/5 3/5 4/5 3/5 2/5 2/5
2026-05-15 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-14 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-13 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-12 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-11 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-08 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-07 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-01 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5
2026-04-30 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5
2026-04-28 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5
2026-04-27 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5
2026-04-24 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5
2026-04-23 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5
2026-04-22 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5
2026-04-21 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5
2026-04-20 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5
2026-04-17 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5
2026-04-16 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
914.37M
OE per share TTM
29.64
Owner's Yield
0.77%
Maintenance CapEx ratio
8.70%
Maint CapEx / Avg PPE
14.5%

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 75 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares International Small-Cap Equity Factor ETF ISCF 0.05% 350.2K 0.24%
2 State Street SPDR S&P International Small Cap ETF GWX 0.05% 415.5K 0.40%
3 iShares MSCI Japan Small-Cap ETF SCJ 0.04% 111.6K 0.50%
4 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.04% 237.9K 0.58%
5 WisdomTree Japan SmallCap Dividend Fund DFJ 0.04% 161.3K 0.58%
6 Avantis International Small Cap Equity ETF AVDS 0.02% 72.0K 0.30%
7 Schwab International Small-Cap Equity ETF SCHC 0.02% 1.20M 0.06%
8 iShares Currency Hedged MSCI EAFE Small-Cap ETF HSCZ 0.02% 36.6K 0.83%
9 iShares MSCI EAFE Small-Cap ETF SCZ 0.02% 2.20M 0.40%
10 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.01% 2.04M 0.06%

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
4.65M
Shares Outstanding
30.85M

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
Daiji Imai Head of HR Strategy & Executive Office of Management Support Division
Eisuke Nakamura President & Representative Director male
Haruo Hirayama Head of International Division male
Hideki Nakano MD & Business Division Manager
Junichi Takahashi Executive Officer, Deputy GM of Mgmt. Support Div., GM of Acc. & Fin. Dept.
Kazuaki Chihara Senior Executive Officer & GM of Marketing Division male
Ko Kasai Senior Exec Officer, GM of FC Bus. Div, Head of Store Innovation Office & Dir male
Ryuhei Fukushima MD, Executive Officer of Risk Management & Compliance Office and Director male
Takifuka Jun Senior Executive Officer, Director & Head of Taiwan Support male
Tamaki Kudo Executive Officer, GM of Hygiene Business Dept, Representative Director & President of MHS of INC.
Tsuneari Ota Senior Director, Executive Officer & GM of Growth Business Division male
Tsutomu Kawakoshi Executive Officer, GM of Management Support Division & HR Strategy Department
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