Daisyo Corporation

Daisyo Corporation

1,010.00
JPY
+7.00
(+0.70%)
25.01BMarket Cap
Jan 18Next Earn
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
3,755.56
3,534.91
3,421.24
3,313.53
3,092.1
2,973.46
2,947.55
2,136.14
1,374.12
1,705.93
2,167.96
2,411.66
2,505.83
- -
Basic EPS, GAAP
7.88
-77.69
-99.06
68.6
-21.18
9.77
7.24
-300.6
-231.78
-36.69
-36.64
63.55
55.88
- -
Free Cash Flow per Basic Share
119.03
-1.35
39.21
-46.61
-150.07
-168.68
20.77
-290.45
-366.45
124.28
-22.02
32.56
60.93
- -
Dividend per Share
13.97
13.97
14.02
14.07
14.02
13.88
14.01
13.96
0.05
12.96
- -
11.92
14.02
- -
Book Value per Share
1,264.91
1,174.41
1,058.39
1,112.05
1,077.97
1,073.67
1,070.22
768.64
530.9
479.58
451.94
495.64
537.76
547.34
Tangible Book Value per Share
1,212.21
1,122.29
1,005.59
1,048.04
1,005.45
994.39
995.46
700.25
433.45
386.42
356.92
401.14
441.36
451.27
Basic Weighted Avg Shares
21
21
21
21
21
21
21
21
21
21
21
21
21
21
Sales/Revenue/Turnover
77,680
73,116
70,765
68,537
63,957
61,503
61,032
44,827
28,836
35,799
45,495
50,586
52,556
- -
Operating Margin (%)
11.58
8.79
10.76
10.73
0.71
0.68
1.21
-7.37
-20.61
-15.03
-1
2
2.29
- -
Depreciation Expense
2,255
2,042
1,847
1,643
1,464
1,512
1,737
1,445
1,197
1,225
1,127
1,060
1,051
- -
Net Income, GAAP
163
-1,607
-2,049
1,419
-438
202
150
-6,308
-4,864
-770
-769
1,333
1,172
- -
Effective Tax Rate (%)
79.24
- -
- -
32.78
- -
74.44
53.78
- -
- -
- -
- -
- -
12.06
- -
Profit Margin (%)
0.21
-2.2
-2.9
2.07
-0.68
0.33
0.25
-14.07
-16.87
-2.15
-1.69
2.64
2.23
- -
Working Capital
980
823
4,010
9,314
6,944
6,631
7,528
6,745
1,772
3,833
3,428
1,693
902
248
LT Debt
4,490
4,494
5,493
4,014
3,917
6,511
6,743
12,503
9,158
11,311
10,588
6,626
4,124
3,625
Total Equity
26,310
24,446
22,053
23,174
22,485
22,409
22,668
16,132
11,141
10,064
9,484
10,401
11,285
11,486
Return on Invested Capital (%)
0.72
- -
- -
-0.05
- -
0.33
1.03
- -
- -
- -
- -
- -
4.62
- -
Return on Capital (%)
0.46
- -
- -
4.61
- -
0.64
0.47
- -
- -
- -
- -
- -
5.72
- -
Return on Common Equity (%)
0.62
-6.37
-8.87
6.32
-1.93
0.91
0.67
-32.69
-35.67
-7.26
-7.87
13.41
10.81
- -

Capital Structure

JPY

•

in mil. unless spec.
Aug'25
Nov'26
Feb'26
ST Debt
4,688
- -
5,229
LT Borrowings
4,037
- -
3,586
LT Finance Leases
87
- -
39
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
21
21
21
Market Capitalization
25,014
24,112
25,014

Working Capital

JPY

•

in mil. unless spec.
Aug'25
Nov'26
Feb'26
Total Current Assets
11,486
- -
10,465
Cash, Cash Equivalents & STI
5,395
- -
4,906
Accounts Receivable, Net
4,132
- -
3,768
Inventories
1,125
- -
1,212
Total Current Liabilities
10,584
- -
10,217
Payables & Accruals
- -
- -
- -
ST Debt
4,688
- -
5,229
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-5.41%
-5.64%
8.5%
Free Cash Flow
-200.04%
-77.23%
87.12%
Net Income, GAAP
-516.99%
-78.52%
-12.08%
Sales/Revenue/Turnover
-1.03%
6.13%
3.89%
Total Cash Common Dividend
- -
- -
17.6%

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
11,901
13,113
12,742
12,830
50,586
2025
- -
- -
- -
- -
52,556
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
11.77
28.83
13.91
9.01
63.55
2025
- -
- -
- -
- -
55.88
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
11.92
2025
- -
- -
- -
- -
14.02
2026
- -
- -
- -
- -
- -

Company Description

CEO
Shinji Izumi
Full Time Employees
1,537
Sector
Consumer services
Industry
Restaurants
Address
Omori City Building Tokyo TY Japan 143-0016
IPO Date
May 8, 1997
Business
Daisyo Corporation engages primarily in the operation of a comprehensive network of Japanese-style restaurant chains including its main brands Shoya and Nihonkai Shoya across Japan. The company supplements its food service operations with related activities in the wholesale and logistics sectors, supplying food ingredients primarily to its directly managed stores, franchise stores, and other restaurants. Daisyo also maintains a real estate leasing and management business focused on commercial properties including building tenants and subleased store locations. Its logistics segment handles delivery services for food, liquor, and beverages. Additionally, the company produces and sells bakery products under the Miyabi brand and markets tableware and cooking equipment. Founded in 1968 and headquartered in Tokyo, Japan, Daisyo operates through multiple business segments: food and beverage, wholesale, franchise support, real estate, transportation, and other ancillary services. In terms of recent developments, Daisyo has been actively expanding its restaurant chains nationwide, focusing on its key restaurant brands while enhancing franchise operations. The company has also fortified its logistics and wholesale capabilities to better support its restaurant network and external clients. In the last one to two years, Daisyo strengthened operational support services offered to franchise stores and voluntary chain members. Despite a challenging market environment, the company has shown a resilient business model by maintaining stable income across its diversified operations. It continues to invest in expanding its footprint through organic growth and improving supply chain efficiencies. Daisyo remains focused on its founding principles of customer relationship, safety, and quality, underpinning its service and product offerings. Daisyo’s operations primarily cover the domestic Japanese market, serving a wide customer base that includes individual restaurant patrons, franchisees, and commercial clients within the food and beverage sector. The company’s foundation in 1968 and head office in Tokyo anchor its longstanding presence in Japan’s hospitality and food wholesale industries. It employs over 1,500 staff members and oversees an extensive real estate portfolio to support its various business units. This combination of restaurant operation, wholesale distribution, logistics, and property management uniquely positions Daisyo as a multifaceted entity within Japan’s foodservice and real estate markets. Overall, Daisyo Corporation integrates restaurant operation, wholesale logistics, real estate management, franchise business support, and related manufacturing and retail services under one corporate umbrella, pursuing steady growth by refining its core competencies and expanding operational scale across Japan.