Kyoto Hotel Ltd Intrinsic Valuation and Fundamental Analysis - Kyoto Hotel Ltd - Alpha Spread

Kyoto Hotel Ltd
TSE:9723

Watchlist Manager
Kyoto Hotel Ltd Logo
Kyoto Hotel Ltd
TSE:9723
Watchlist
Price: 637 JPY -2.15% Market Closed
Market Cap: 7.7B JPY
Have any thoughts about
Kyoto Hotel Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Kyoto Hotel Ltd stock under the Base Case scenario is 911.68 JPY. Compared to the current market price of 637 JPY, Kyoto Hotel Ltd is Undervalued by 30%.

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

Intrinsic Value
911.68 JPY
Undervaluation 30%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Kyoto Hotel Ltd

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

Run backtest to discover the historical profit from buying and selling Kyoto Hotel Ltd based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about Kyoto Hotel Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

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

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select 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:

AI Assistant
AI Assistant
Ask me anything about Kyoto Hotel Ltd

Provide an overview of the primary business activities
of Kyoto Hotel Ltd.

What unique competitive advantages
does Kyoto Hotel Ltd hold over its rivals?

What risks and challenges
does Kyoto Hotel Ltd face in the near future?

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

Show all valuation multiples
for Kyoto Hotel Ltd.

Provide P/S
for Kyoto Hotel Ltd.

Provide P/E
for Kyoto Hotel Ltd.

Provide P/OCF
for Kyoto Hotel Ltd.

Provide P/FCFE
for Kyoto Hotel Ltd.

Provide P/B
for Kyoto Hotel Ltd.

Provide EV/S
for Kyoto Hotel Ltd.

Provide EV/GP
for Kyoto Hotel Ltd.

Provide EV/EBITDA
for Kyoto Hotel Ltd.

Provide EV/EBIT
for Kyoto Hotel Ltd.

Provide EV/OCF
for Kyoto Hotel Ltd.

Provide EV/FCFF
for Kyoto Hotel Ltd.

Provide EV/IC
for Kyoto Hotel Ltd.

Compare the intrinsic valuations
of Kyoto Hotel Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Kyoto Hotel Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Kyoto Hotel Ltd compared to its peers.

Compare the P/E ratios
of Kyoto Hotel Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Kyoto Hotel Ltd with its peers.

Analyze the financial leverage
of Kyoto Hotel Ltd compared to its main competitors.

Show all profitability ratios
for Kyoto Hotel Ltd.

Provide ROE
for Kyoto Hotel Ltd.

Provide ROA
for Kyoto Hotel Ltd.

Provide ROIC
for Kyoto Hotel Ltd.

Provide ROCE
for Kyoto Hotel Ltd.

Provide Gross Margin
for Kyoto Hotel Ltd.

Provide Operating Margin
for Kyoto Hotel Ltd.

Provide Net Margin
for Kyoto Hotel Ltd.

Provide FCF Margin
for Kyoto Hotel Ltd.

Show all solvency ratios
for Kyoto Hotel Ltd.

Provide D/E Ratio
for Kyoto Hotel Ltd.

Provide D/A Ratio
for Kyoto Hotel Ltd.

Provide Interest Coverage Ratio
for Kyoto Hotel Ltd.

Provide Altman Z-Score Ratio
for Kyoto Hotel Ltd.

Provide Quick Ratio
for Kyoto Hotel Ltd.

Provide Current Ratio
for Kyoto Hotel Ltd.

Provide Cash Ratio
for Kyoto Hotel Ltd.

What is the historical Revenue growth
over the last 5 years for Kyoto Hotel Ltd?

What is the historical Net Income growth
over the last 5 years for Kyoto Hotel Ltd?

What is the current Free Cash Flow
of Kyoto Hotel Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Kyoto Hotel Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kyoto Hotel Ltd

Current Assets 3.8B
Cash & Short-Term Investments 3.2B
Receivables 522.6m
Other Current Assets 120.1m
Non-Current Assets 12.6B
Long-Term Investments 5.3m
PP&E 12.3B
Intangibles 14.5m
Other Non-Current Assets 214.6m
Current Liabilities 13.7B
Accounts Payable 120.1m
Accrued Liabilities 126.7m
Other Current Liabilities 13.4B
Non-Current Liabilities 572.2m
Long-Term Debt 38.6m
Other Non-Current Liabilities 533.7m
Efficiency

Earnings Waterfall
Kyoto Hotel Ltd

Revenue
9.2B JPY
Cost of Revenue
-1.4B JPY
Gross Profit
7.8B JPY
Operating Expenses
-6.8B JPY
Operating Income
983.5m JPY
Other Expenses
-96.3m JPY
Net Income
887.2m JPY

Free Cash Flow Analysis
Kyoto Hotel Ltd

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

Profitability Score
Profitability Due Diligence

Kyoto Hotel Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional ROE
Exceptional 3-Years Revenue Growth
ROE is Increasing
49/100
Profitability
Score

Kyoto Hotel Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Kyoto Hotel Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Average Interest Coverage
45/100
Solvency
Score

Kyoto Hotel Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Kyoto Hotel Ltd

There are no price targets for Kyoto Hotel Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Kyoto Hotel Ltd?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for Kyoto Hotel Ltd 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
Want to learn more about Kyoto Hotel Ltd dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

Price
Kyoto Hotel Ltd

1M 1M
-16%
6M 6M
-16%
1Y 1Y
-16%
3Y 3Y
+3%
5Y 5Y
-13%
10Y 10Y
+21%
Annual Price Range
637
52w Low
615
52w High
876
Price Metrics
Average Annual Return -1.35%
Standard Deviation of Annual Returns 14.27%
Max Drawdown -33%
Shares Statistics
Market Capitalization 7.7B JPY
Shares Outstanding 12 065 200
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Kyoto Hotel Ltd Logo
Kyoto Hotel Ltd

Country

Japan

Industry

Hotels, Restaurants & Leisure

Market Cap

7.7B JPY

Dividend Yield

0.78%

Description

The Kyoto Hotel, Ltd. owns and operates hotels. The company is headquartered in Kyoto, Kyoto-Fu and currently employs 435 full-time employees. The firm is engaged in the accommodation, cooking, dining and banquet business for customers and other hotel operation business. The firm is engaged in the operation of Karasuma Kyoto Hotel and Kyoto Hotel Okura.

Contact

KYOTO-FU
Kyoto
537-4, Ichinofunairi-cho, Nijominami-iru, Kawaramachi-dori, Nakagyo-ku
+81752115111.0
www.kyotohotel.co.jp

IPO

1969-10-01

Employees

435

Officers

See Also

Discover More
What is the Intrinsic Value of one Kyoto Hotel Ltd stock?

The intrinsic value of one Kyoto Hotel Ltd stock under the Base Case scenario is 911.68 JPY.

Is Kyoto Hotel Ltd stock undervalued or overvalued?

Compared to the current market price of 637 JPY, Kyoto Hotel Ltd is Undervalued by 30%.

Back to Top