Genki Sushi Co Ltd
TSE:9828

Watchlist Manager
Genki Sushi Co Ltd Logo
Genki Sushi Co Ltd
TSE:9828
Watchlist
Price: 3 535 JPY 0.57% Market Closed
Market Cap: 62.8B JPY
Have any thoughts about
Genki Sushi Co Ltd?
Write Note

Relative Value

The Relative Value of one Genki Sushi Co Ltd stock under the Base Case scenario is 5 144.57 JPY. Compared to the current market price of 3 535 JPY, Genki Sushi Co Ltd is Undervalued by 31%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
5 144.57 JPY
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
59
Median 3Y
0.9
Median 5Y
0.6
Industry
1.4
Forward
0.9
vs History
73
vs Industry
35
Median 3Y
19.2
Median 5Y
17.1
Industry
20.3
Forward
16.6
vs History
47
vs Industry
36
Median 3Y
8.8
Median 5Y
8.8
Industry
9.8
vs History
42
vs Industry
24
Median 3Y
20.5
Median 5Y
17.4
Industry
18.9
vs History
26
vs Industry
20
Median 3Y
4.1
Median 5Y
2.7
Industry
2.2
vs History
22
vs Industry
69
Median 3Y
0.9
Median 5Y
0.6
Industry
1.9
Forward
0.9
vs History
25
vs Industry
71
Median 3Y
1.4
Median 5Y
1.1
Industry
3.9
vs History
84
vs Industry
49
Median 3Y
10.2
Median 5Y
10.6
Industry
10.7
vs History
84
vs Industry
47
Median 3Y
27.4
Median 5Y
17.7
Industry
16.4
vs History
55
vs Industry
46
Median 3Y
8.6
Median 5Y
9.4
Industry
11.9
vs History
58
vs Industry
43
Median 3Y
12.1
Median 5Y
12
Industry
17.3
vs History
15
vs Industry
17
Median 3Y
2.6
Median 5Y
1.5
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Genki Sushi Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Genki Sushi Co Ltd
TSE:9828
62.4B JPY 1 14.5 7 9.1
US
McDonald's Corp
NYSE:MCD
210.4B USD 8.1 25.5 17.9 21
US
Starbucks Corp
NASDAQ:SBUX
104.6B USD 2.9 27.8 17.2 22.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
82.9B USD 7.5 55.8 36.5 43
UK
Compass Group PLC
LSE:CPG
45.5B GBP 1.3 29.6 14.8 20.8
US
Yum! Brands Inc
NYSE:YUM
37.9B USD 5.2 24.8 19.3 20.7
CA
Restaurant Brands International Inc
NYSE:QSR
29.5B USD 3.7 23.3 17 18.8
US
Darden Restaurants Inc
NYSE:DRI
22B USD 1.9 21.1 13.1 17.8
CN
Yum China Holdings Inc
NYSE:YUMC
18.7B USD 1.7 20.9 10.2 14.3
US
Domino's Pizza Inc
NYSE:DPZ
14.8B USD 3.2 25.9 20.6 22.6
IN
Swiggy Ltd
NSE:SWIGGY
1.2T INR 6.8 -34.1 -35.3 -30.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Genki Sushi Co Ltd
TSE:9828
Average EV/EBITDA: 17.4
7
N/A N/A
US
McDonald's Corp
NYSE:MCD
17.9
5%
3.6
US
Starbucks Corp
NASDAQ:SBUX
17.2
11%
1.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
36.5
19%
1.9
UK
Compass Group PLC
LSE:CPG
14.8
21%
0.7
US
Yum! Brands Inc
NYSE:YUM
19.3
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
17
12%
1.4
US
Darden Restaurants Inc
NYSE:DRI
13.1
6%
2.2
CN
Yum China Holdings Inc
NYSE:YUMC
10.2
10%
1
US
Domino's Pizza Inc
NYSE:DPZ
20.6
8%
2.6
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -35.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Genki Sushi Co Ltd
TSE:9828
Average EV/EBIT: 21.1
9.1
N/A N/A
US
McDonald's Corp
NYSE:MCD
21
5%
4.2
US
Starbucks Corp
NASDAQ:SBUX
22.5
12%
1.9
US
Chipotle Mexican Grill Inc
NYSE:CMG
43
20%
2.1
UK
Compass Group PLC
LSE:CPG
20.8
23%
0.9
US
Yum! Brands Inc
NYSE:YUM
20.7
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.8
12%
1.6
US
Darden Restaurants Inc
NYSE:DRI
17.8
7%
2.5
CN
Yum China Holdings Inc
NYSE:YUMC
14.3
10%
1.4
US
Domino's Pizza Inc
NYSE:DPZ
22.6
8%
2.8
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -30.1 N/A N/A

See Also

Discover More
Back to Top