1. Japan Stocks

  2. •

    Consumer Cyclical

  3. •

    Restaurants
Kisoji Co., Ltd.

Kisoji Co., Ltd.

8160.T
Kisoji Co., Ltd.JP flagTokyo Stock Exchange
2,389.00
JPY
+9.00
- -
67.27BMarket Cap
Kisoji Co., Ltd.
8160.T
(Tokyo Stock Exchange)

Recent

price

2,389.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
FRC
1,683.56
1,708.55
1,756.58
1,769.49
1,680.88
1,709.24
1,716.51
1,722.3
1,765.68
1,720.24
1,216.79
1,420.99
1,639.06
1,883.61
1,890.42
1,937.74
1,034.21
Revenue per Share
-48.76
16.14
28.6
23.69
-23.26
-15.02
22.3
51.59
64.97
22.44
-218.43
25.11
-38.61
15.5
112.44
61.36
30.12
Basic EPS, GAAP
30.65
79.22
61.8
17.84
26.13
24.42
22.95
118.48
27.69
10.65
-256.46
78.55
-32.9
58.76
-21.88
120.23
- -
Free Cash Flow per Basic Share
19.97
12
13.97
13.97
13.97
13.97
13.97
18.02
22.99
34
14.96
22.72
15.74
16
21.98
47.97
- -
Dividend per Share
746.88
431.66
446.4
456.23
430.43
401.53
448.62
482.93
490.87
479.42
568.46
621.01
558.27
555.65
645.55
658.8
513.64
Book Value per Share
1,109.05
1,118.03
1,138.97
1,152.14
1,136.59
1,104.66
1,112.64
1,113.25
1,158.65
1,130.89
794.45
913.26
871.99
911.98
1,006.42
1,059.88
869.23
Tangible Book Value per Share
26
26
26
26
26
26
26
26
26
26
26
26
28
28
28
28
28
Basic Weighted Avg Shares
43,505
44,149
45,390
45,720
43,429
44,160
44,346
44,437
45,085
43,923
31,067
36,778
45,930
52,984
53,229
54,570
29,119
Sales/Revenue/Turnover
3.32
2.85
3.32
3.06
0.56
1.16
2.43
5.03
5.72
3.26
-13.58
-9.63
-1.26
4.24
5.09
5.34
9.08
Operating Margin (%)
1,658
1,528
1,414
1,418
1,370
1,231
1,148
1,067
1,122
1,309
1,068
1,515
1,643
1,724
1,629
1,618
- -
Depreciation Expense
-1,260
417
739
612
-601
-388
576
1,331
1,659
573
-5,577
650
-1,082
436
3,166
1,728
848
Net Income, GAAP
- -
65.74
49.59
53.39
- -
- -
47.2
37.63
35.04
47.62
- -
34.31
- -
21.86
- -
36.59
19.08
Effective Tax Rate (%)
-2.9
0.94
1.63
1.34
-1.38
-0.88
1.3
3
3.68
1.3
-17.95
1.77
-2.36
0.82
5.95
3.17
2.91
Profit Margin (%)
6,558
8,234
9,162
9,787
10,111
9,846
10,684
10,999
11,571
10,296
3,839
11,728
5,420
4,966
6,291
6,980
3,698
Working Capital
589
424
277
177
198
354
360
366
708
802
3,409
7,491
2,105
811
424
225
332
LT Debt
29,018
29,151
29,700
29,997
29,519
28,657
28,865
28,922
29,800
29,207
23,467
26,598
27,329
27,657
30,339
31,587
26,443
Total Equity
- -
1.39
2.41
2.06
- -
- -
1.86
4.51
5.29
2.36
- -
-5.89
- -
4.6
- -
4.73
5.94
Return on Invested Capital (%)
- -
2.48
5.79
4.73
- -
- -
4.69
9.96
11.79
4.04
- -
2.35
- -
1.81
- -
6.8
3.62
Return on Capital (%)
-6.24
2.74
6.51
5.25
-5.25
-3.61
5.24
11.07
13.28
4.63
-41.69
4.25
-6.82
2.79
18.73
9.41
5.76
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Mar'24
Jun'25
Sep'25
ST Debt
7,452
- -
7,292
LT Borrowings
478
- -
332
LT Finance Leases
333
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
28
- -
28
Market Capitalization
73,557
73,177
67,743

Working Capital

FRC

•

in mil. unless spec.
Mar'24
Jun'25
Sep'25
Total Current Assets
19,920
- -
16,895
Cash, Cash Equivalents & STI
14,591
- -
11,485
Accounts Receivable, Net
1,970
- -
1,612
Inventories
2,833
- -
3,195
Total Current Liabilities
14,954
- -
13,197
Payables & Accruals
- -
- -
- -
ST Debt
7,452
- -
7,292
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
1.34%
6.22%
4.11%
Free Cash Flow
-357.89%
-268.53%
-649.68%
Net Income, GAAP
-116.92%
12.46%
-45.42%
Sales/Revenue/Turnover
3.18%
12.32%
2.52%
Total Cash Common Dividend
- -
37.36%
118.26%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
11,647
12,218
14,905
14,214
52,984
2025
- -
- -
- -
- -
53,229
2026
- -
- -
- -
- -
54,570

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-12.78
- -
- -
- -
15.5
2025
- -
- -
- -
- -
112.44
2026
- -
- -
- -
- -
61.36

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
16
2025
- -
- -
- -
- -
21.98
2026
- -
- -
- -
- -
47.97
Similar Companies
Tao Heung Holdings Limited (0573.HK)
MTY Food Group Inc. (MTYFF)
THAC Group (Holdings) Limited (8232.HK)
Food & Life Companies Ltd. (3563.T)
Kichiri & Co., Ltd. (3082.T)
Hurxley Corporation (7561.T)
Business
Kisoji Co., Ltd. operates as a restaurant chain in Japan, primarily engaged in the processing and provision of food and beverages through multiple branded concepts; it also conducts real estate leasing and external sales activities. Founded in 1950 and headquartered in Nagoya, the company manages over 150 locations nationwide, with core offerings including shabu-shabu and Japanese cuisine under the Kisoji brand; izakaya-style Japanese pubs via Sozaiya, encompassing stores such as Torikaku for chicken dishes, Uno wine canteens, Kokono, and Dai Ana; Suzu Noren for traditional Japanese restaurants; Janjantei for barbecue and grilled meats; and supplementary operations in Shigure clam sales. Targeting dining customers across urban and regional markets in Japan, Kisoji generates consolidated net sales of approximately JPY 53 billion, employing about 1,340 staff to serve diverse segments from everyday meals to special occasions. In its fiscal year ended March 31, 2025, the company reported modest net sales growth to JPY 53.2 billion from JPY 53.0 billion the prior year, reflecting stable operations amid ongoing restaurant segment dominance, with no major acquisitions, partnerships, or strategic shifts announced in the last 1-2 years.