9861.T
Yoshinoya Holdings Co., Ltd.
| Exchange: | JPX |
| Market Cap: | 309.758B |
| Shares Outstanding: | 64.722M |
About The Company
| Sector: | Consumer CyclicalView sector performance | |||||
| Industry: | RestaurantsView industry performance | |||||
| CEO: | Tetsuya Naruse | |||||
| Full Time Employees: | 3361 | |||||
| Address: |
| |||||
| Website: | https://www.yoshinoya-holdings.com |
Click to read more…
Revenue Segmentation
Industry Peers
| TICKER | COMPANY | MKT CAP | P/E | FWD P/E | ROIC |
|---|---|---|---|---|---|
 9861.T | Yoshinoya Holdings Co., Ltd. | 309.8B | 50.0 | 11,090 | 5.4% |
 MCD | McDonald's Corporation | 195.2B | 20.9 | 21.4 | 17.8% |
 SBUX | Starbucks Corporation | 122.2B | 46.9 | 40.8 | 11.4% |
 YUM | Yum! Brands, Inc. | 44.8B | 19.4 | 25.5 | 37.5% |
 CMG | Chipotle Mexican Grill, Inc. | 44.0B | 29.8 | 31.9 | 16.7% |
 QSR | Restaurant Brands International Inc. | 27.2B | 16.8 | 19.3 | 11.3% |
EPS
Historical EPS and analyst estimates in one chart. Log in for the full interactive view and links to detailed estimates.
Earnings Call
No earnings call materials on file for this symbol yet.
Log in to continue
Log in to read the full transcript and AI-generated earnings summaries.
Login — it's freeIncome Statement
| Year | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | 187,472,000 | 204,983,000 | 225,667,000 |
| Gross Profit | 114,617,000 | 123,996,000 | 132,165,000 |
| EBITDA | 15,092,000 | 13,839,000 | 16,127,000 |
| Operating Income | 7,974,000 | 7,307,000 | 8,090,000 |
| Net Income | 5,605,000 | 3,803,000 | 4,665,000 |
(* All numbers are in thousands)
Balance Sheet
| Year | 2023 | 2024 | 2025 |
|---|---|---|---|
| Total Assets | 113,238,000 | 119,538,000 | 124,824,000 |
| Total Liabilities | 52,384,000 | 54,721,000 | 56,108,000 |
| Total Stockholders Equity | 60,360,000 | 64,179,000 | 67,992,000 |
| Total Debt | 28,616,000 | 28,279,000 | 28,818,000 |
| Cash and Cash Equivalents | 27,346,000 | 20,571,000 | 21,638,000 |
(* All numbers are in thousands)
Cash Flow Statement
| Year | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating Cash Flow | 20,071,000 | 13,360,000 | 14,700,000 |
| Capital Expenditure | -9,371,000 | -13,345,000 | -10,077,000 |
| Free Cash Flow | 10,700,000 | 15,000 | 4,623,000 |
| Net Income | 5,605,000 | 3,803,000 | 4,665,000 |
| Net Change in Cash | 2,879,000 | -6,750,000 | 2,113,000 |
(* All numbers are in thousands)
Analyst Estimates
| Fiscal Year | 2029 | Research Access | Research Access | Research Access | Research Access |
|---|---|---|---|---|---|
| Estimated Revenue (Low) | 263,700,000 | Research Access | Research Access | Research Access | Research Access |
| Estimated Revenue (High) | 276,900,000 | Research Access | Research Access | Research Access | Research Access |
| Estimated Revenue (Avg) | 270,300,000 | Research Access | Research Access | Research Access | Research Access |
| Estimated Ebitda (Low) | 20,977,437.711 | Research Access | Research Access | Research Access | Research Access |
| Estimated Ebitda (High) | 23,072,022.973 | Research Access | Research Access | Research Access | Research Access |
| Estimated Ebitda (Avg) | 22,024,730.341 | Research Access | Research Access | Research Access | Research Access |
| Estimated Net Income (Low) | 7,312,267.043 | Research Access | Research Access | Research Access | Research Access |
| Estimated Net Income (High) | 8,685,663.278 | Research Access | Research Access | Research Access | Research Access |
| Estimated Net Income (Avg) | 7,998,965.160 | Research Access | Research Access | Research Access | Research Access |
| Estimated SGA Expense (Low) | 151,742,647.506 | Research Access | Research Access | Research Access | Research Access |
| Estimated SGA Expense (High) | 159,338,411.432 | Research Access | Research Access | Research Access | Research Access |
| Estimated SGA Expense (Avg) | 155,540,529.469 | Research Access | Research Access | Research Access | Research Access |
| Estimated EPS (Avg) | 123.590 | Research Access | Research Access | Research Access | Research Access |
| Estimated EPS (High) | 134.200 | Research Access | Research Access | Research Access | Research Access |
| Estimated EPS (Low) | 112.980 | Research Access | Research Access | Research Access | Research Access |
| Number of Analysts (Estimated Revenue) | 2 | Research Access | Research Access | Research Access | Research Access |
| Number of Analysts (Estimated EPS) | 2 | Research Access | Research Access | Research Access | Research Access |
Log in to continue
Log in and subscribe to Full Access to see up to 5 years of analyst estimates.
Login — it's free(* All numbers are in thousands)
Current Key Metrics
Log in to continue
Log in to see all key valuation metrics and ratios for this symbol.
Login — it's freeForward P/E Ratios
Log in to continue
Log in with Full Access for forward P/E high/low estimates and the full multi-year table.
Login — it's freeSWOT Analysis
At what price to buy it? -
Intrinsic Value Calculator
Based on current fundamentals and analyst forecasts, MarketSnap estimates 9861.T intrinsic value between $10.87 – $11.21 per share. This depends on revenue growth, margins, and discount rate.
This is an automatic estimate. The most reliable way to know fair value for your own assumptions is to run the calculator below.
Common questions about 9861.T valuation
Is Yoshinoya Holdings Co., Ltd. (9861.T) overvalued or undervalued right now?
MarketSnap estimates intrinsic value for Yoshinoya Holdings Co., Ltd. (9861.T) using its proprietary valuation methodology, which incorporates discounted cash flow (DCF) analysis together with long-term earnings and fundamentals assumptions. By comparing intrinsic value to the current market price, long-term investors can see whether the stock screens as potentially overvalued, fairly valued, or undervalued today.
Is 9861.T a buy, hold, or sell for long-term investors?
MarketSnap does not give one-word “buy” or “sell” calls. Instead, it shows whether 9861.T trades at a premium or discount to its estimated intrinsic value, how sensitive that value is to growth and margin assumptions, and how the stock fits into a diversified, long-term portfolio so investors can make their own buy, hold, or sell decision.
What is 9861.T’s P/E ratio?
You can see 9861.T’s trailing P/E (TTM) and forward P/E estimates in the Current Key Metrics and Forward P/E Ratios sections above. The P/E ratio compares the current share price to earnings per share and helps investors gauge valuation relative to earnings.
How is intrinsic value calculated for 9861.T?
MarketSnap uses its own valuation framework—not a generic spreadsheet DCF alone. Future cash flows and earnings are projected, discounted, and combined with MarketSnap’s methodology so intrinsic value reflects fundamentals and long-term assumptions. You can run your own inputs and see the result using the Intrinsic Value Calculator above.
Is 9861.T a good long-term investment?
Whether 9861.T fits a long-term portfolio depends on your assumptions about growth, margins, and risk. MarketSnap provides the metrics, intrinsic value calculator, and SWOT context so you can form your own view rather than rely on a single buy/sell rating.
1-day price chart preview. Log in for 1W through 5Y ranges and period tabs.
Daily snapshot
Trading Metrics:
| Open: | 4732 | Previous Close: | 4592 | |
| Day Low: | 4723 | Day High: | 4899 | |
| Year Low: | 2963 | Year High: | 4899 | |
| Price Avg 50: | 3927.86 | Price Avg 200: | 3447.53 | |
| Volume: | 752000 | Average Volume: | 563328 |
Log in to continue
Log in for multi-period charts (1W–5Y), period tabs, and the same layout as members.
Login — it's free
