Yoshinoya Holdings Co Ltd
TSE:9861

Watchlist Manager
Yoshinoya Holdings Co Ltd Logo
Yoshinoya Holdings Co Ltd
TSE:9861
Watchlist
Price: 3 045 JPY 0.5% Market Closed
Market Cap: 198.3B JPY

Relative Value

The Relative Value of one Yoshinoya Holdings Co Ltd stock under the Base Case scenario is 3 581.74 JPY. Compared to the current market price of 3 045 JPY, Yoshinoya Holdings Co Ltd is Undervalued by 15%.

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
3 581.74 JPY
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
57
Median 3Y
1
Median 5Y
1
Industry
1.4
Forward
0.9
vs History
14
vs Industry
14
Median 3Y
39.3
Median 5Y
35.7
Industry
20
Forward
41.3
vs History
46
vs Industry
26
Median 3Y
14.3
Median 5Y
14
Industry
9.5
vs History
vs Industry
5
Median 3Y
-37.1
Median 5Y
-13
Industry
18.1
vs History
76
vs Industry
27
Median 3Y
3.1
Median 5Y
3.2
Industry
2.1
vs History
74
vs Industry
65
Median 3Y
1
Median 5Y
1
Industry
1.9
Forward
0.9
vs History
52
vs Industry
70
Median 3Y
1.5
Median 5Y
1.5
Industry
3.7
vs History
76
vs Industry
29
Median 3Y
14.1
Median 5Y
15.5
Industry
10.6
Forward
13.5
vs History
46
vs Industry
21
Median 3Y
27.4
Median 5Y
28.1
Industry
16.4
vs History
39
vs Industry
32
Median 3Y
14.2
Median 5Y
13.7
Industry
11.3
vs History
7
vs Industry
8
Median 3Y
25.2
Median 5Y
13
Industry
16.4
vs History
46
vs Industry
25
Median 3Y
2.2
Median 5Y
2.1
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Yoshinoya Holdings 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
Yoshinoya Holdings Co Ltd
TSE:9861
197.1B JPY 0.9 51.6 14 28.4
US
McDonald's Corp
NYSE:MCD
218.8B USD 8.3 26 17.9 21.1
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
104.8B USD 2.8 56.5 21.7 32.4
US
Chipotle Mexican Grill Inc
NYSE:CMG
53.8B USD 4.6 35 22.7 26.8
UK
Compass Group PLC
LSE:CPG
38.4B GBP 0.8 20.6 11.1 14.1
US
Yum! Brands Inc
NYSE:YUM
44.1B USD 5.5 30.5 19.6 21
CA
Restaurant Brands International Inc
NYSE:QSR
31.7B USD 3.4 34.4 16.3 18.4
IN
Eternal Ltd
NSE:ETERNAL
2.7T INR 8.5 1 448.3 452.3 -418.1
US
Darden Restaurants Inc
NYSE:DRI
24.6B USD 2 21.9 14.3 19.6
CN
MIXUE Group
HKEX:2097
159.3B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Yoshinoya Holdings Co Ltd
TSE:9861
Average EV/EBITDA: 437.5
14
4%
3.5
US
McDonald's Corp
NYSE:MCD
17.9
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
21.7
13%
1.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.7
8%
2.8
UK
Compass Group PLC
LSE:CPG
11.1
16%
0.7
US
Yum! Brands Inc
NYSE:YUM
19.6
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.3
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
452.3
116%
3.9
US
Darden Restaurants Inc
NYSE:DRI
14.3
8%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Yoshinoya Holdings Co Ltd
TSE:9861
Average EV/EBIT: 548.1
28.4
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.1
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
32.4
18%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.8
7%
3.8
UK
Compass Group PLC
LSE:CPG
14.1
13%
1.1
US
Yum! Brands Inc
NYSE:YUM
21
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.4
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -418.1 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
19.6
9%
2.2
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A