Monogatari Corp
TSE:3097

Watchlist Manager
Monogatari Corp Logo
Monogatari Corp
TSE:3097
Watchlist
Price: 3 475 JPY 0.14% Market Closed
Market Cap: 130B JPY
Have any thoughts about
Monogatari Corp?
Write Note

Intrinsic Value

The intrinsic value of one Monogatari Corp stock under the Base Case scenario is 5 774.34 JPY. Compared to the current market price of 3 475 JPY, Monogatari Corp is Undervalued by 40%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
5 774.34 JPY
Undervaluation 40%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Monogatari Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Monogatari Corp cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Monogatari Corp?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Monogatari Corp

Provide an overview of the primary business activities
of Monogatari Corp.

What unique competitive advantages
does Monogatari Corp hold over its rivals?

What risks and challenges
does Monogatari Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Monogatari Corp.

Provide P/S
for Monogatari Corp.

Provide P/E
for Monogatari Corp.

Provide P/OCF
for Monogatari Corp.

Provide P/FCFE
for Monogatari Corp.

Provide P/B
for Monogatari Corp.

Provide EV/S
for Monogatari Corp.

Provide EV/GP
for Monogatari Corp.

Provide EV/EBITDA
for Monogatari Corp.

Provide EV/EBIT
for Monogatari Corp.

Provide EV/OCF
for Monogatari Corp.

Provide EV/FCFF
for Monogatari Corp.

Provide EV/IC
for Monogatari Corp.

Show me price targets
for Monogatari Corp made by professional analysts.

What are the Revenue projections
for Monogatari Corp?

How accurate were the past Revenue estimates
for Monogatari Corp?

What are the Net Income projections
for Monogatari Corp?

How accurate were the past Net Income estimates
for Monogatari Corp?

What are the EPS projections
for Monogatari Corp?

How accurate were the past EPS estimates
for Monogatari Corp?

What are the EBIT projections
for Monogatari Corp?

How accurate were the past EBIT estimates
for Monogatari Corp?

Compare the revenue forecasts
for Monogatari Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Monogatari Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Monogatari Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Monogatari Corp compared to its peers.

Compare the P/E ratios
of Monogatari Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Monogatari Corp with its peers.

Analyze the financial leverage
of Monogatari Corp compared to its main competitors.

Show all profitability ratios
for Monogatari Corp.

Provide ROE
for Monogatari Corp.

Provide ROA
for Monogatari Corp.

Provide ROIC
for Monogatari Corp.

Provide ROCE
for Monogatari Corp.

Provide Gross Margin
for Monogatari Corp.

Provide Operating Margin
for Monogatari Corp.

Provide Net Margin
for Monogatari Corp.

Provide FCF Margin
for Monogatari Corp.

Show all solvency ratios
for Monogatari Corp.

Provide D/E Ratio
for Monogatari Corp.

Provide D/A Ratio
for Monogatari Corp.

Provide Interest Coverage Ratio
for Monogatari Corp.

Provide Altman Z-Score Ratio
for Monogatari Corp.

Provide Quick Ratio
for Monogatari Corp.

Provide Current Ratio
for Monogatari Corp.

Provide Cash Ratio
for Monogatari Corp.

What is the historical Revenue growth
over the last 5 years for Monogatari Corp?

What is the historical Net Income growth
over the last 5 years for Monogatari Corp?

What is the current Free Cash Flow
of Monogatari Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Monogatari Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Monogatari Corp

Current Assets 19.5B
Cash & Short-Term Investments 12.2B
Receivables 4.4B
Other Current Assets 2.9B
Non-Current Assets 42B
Long-Term Investments 188m
PP&E 34B
Intangibles 884m
Other Non-Current Assets 6.9B
Current Liabilities 17.3B
Accounts Payable 3.8B
Accrued Liabilities 394m
Short-Term Debt 1B
Other Current Liabilities 12.1B
Non-Current Liabilities 14.8B
Long-Term Debt 11.9B
Other Non-Current Liabilities 2.9B
Efficiency

Earnings Waterfall
Monogatari Corp

Revenue
107.2B JPY
Cost of Revenue
-37B JPY
Gross Profit
70.1B JPY
Operating Expenses
-62B JPY
Operating Income
8.2B JPY
Other Expenses
-2.5B JPY
Net Income
5.6B JPY

Free Cash Flow Analysis
Monogatari Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Monogatari Corp's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive 3-Year Average ROE
ROIC is Increasing
59/100
Profitability
Score

Monogatari Corp's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Monogatari Corp's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
78/100
Solvency
Score

Monogatari Corp's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Monogatari Corp

Wall Street analysts forecast Monogatari Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Monogatari Corp is 4 818.48 JPY with a low forecast of 3 838 JPY and a high forecast of 5 985 JPY.

Lowest
Price Target
3 838 JPY
10% Upside
Average
Price Target
4 818.48 JPY
39% Upside
Highest
Price Target
5 985 JPY
72% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Monogatari Corp?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Monogatari Corp is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Monogatari Corp Logo
Monogatari Corp

Country

Japan

Industry

Hotels, Restaurants & Leisure

Market Cap

123.9B JPY

Dividend Yield

0.92%

Description

The Monogatari Corp. engages in the management of restaurants and franchise stores. The company is headquartered in Toyohashi-Shi, Aichi-Ken and currently employs 1,429 full-time employees. The company went IPO on 2010-06-25. The firm has seven business divisions. The grilled meat division operates suburban roadside-type barbecue restaurants, including Yakiniku Ichiban Kalbi and Yakiniku King. The ramen division operates suburban roadside type barbecue restaurants, including Marugen Ramen and Nidaime Marugen. The okonomiyaki division operates suburban roadside type barbecue restaurant under the name of Okonomiyaki Honpo. The yuzuan division operates suburban roadside type barbecue restaurant under the name of Sushi and Shabushabu Yuzuan. The specialty restaurant division operates luxury tavern, suburban roadside-type barbecue restaurant and downtown type hormone barbecue restaurant. The franchise division engages in management of chain stores. The other division engages sales of gift items on the Internet.

Contact

AICHI-KEN
Toyohashi-shi
5-7-11, Nishi-Iwata
+81532638001.0
www.monogatari.co.jp

IPO

2010-06-25

Employees

1 429

Officers

President & Director
Mr. Hisayuki Kato
Senior Executive Officer & Head of Sales Innovation Headquarters
Kanetaka Ikeda
Senior Executive Officer & Head of New Business Type of Sales Division
Akihiko Iwasaki
Senior Executive Officer of FC Store Location Development and New Business & Director
Koji Kimura
Senior Executive Officer of Marketing & GM of Business Format Development Headquarters
Makoto Hori
Snr Managing Exec. Officer, Overseas Bus. Sales Rep. Specialty Store, GM of New Bus. Div. & Director
Masamichi Okada
Show More
Senior Executive Officer and GM of Mgmt. Philosophy Promotion, Diversity & Inclusion Headquarters
Takahiro Nitta
Show Less

See Also

Discover More
What is the Intrinsic Value of one Monogatari Corp stock?

The intrinsic value of one Monogatari Corp stock under the Base Case scenario is 5 774.34 JPY.

Is Monogatari Corp stock undervalued or overvalued?

Compared to the current market price of 3 475 JPY, Monogatari Corp is Undervalued by 40%.

Back to Top