OSEBX1 931,36−0,71 %
EQNR337,90−3,43 %
DNB282,70+0,57 %
MOWI198,80−1,68 %
Brent$98,95−2,29 %
Gold$4 744,00+1,06 %
USD/NOK9,2177−0,88 %
EUR/NOK10,8536−0,66 %
SPX7 365,12+0,00 %
NDX28 599,17+0,00 %
LIVE · 10:16 UTC
3077$773.0057

Horiifoodservice Co Ltd

Restaurants & BarsVerified
Score breakdown
Valuation+18Profitability+35Sentiment+30
Quality breakdown
Key fields100Profile25Conclusion97AI synthesis40Observations13

Horiifoodservice maintains a strong liquidity position with JPY 18.14 billion in cash and equivalents, representing 60.1% of total assets [doc:HA-latest]. The company's liquidity_fpt of 1.09x indicates a conservative cash buffer relative to short-term obligations, supported by a current ratio of 1.04 [doc:valuation_snapshot]. However, the debt-to-equity ratio of 3.45x suggests a leveraged capital structure, with long-term debt accounting for 54.2% of total liabilities [doc:HA-latest]. Profitability metrics show mixed performance. Return on equity (ROE) of 36.95% exceeds the Restaurants & Bars industry median of 18.5%, but return on assets (ROA) of 5.81% lags behind the sector average of 7.2% [doc:industry_config]. Gross margin of 73.4% is robust, but operating margin of 3.5% is below the 5.1% median for peer companies [doc:valuation_snapshot]. Net income of JPY 175.3 million reflects a 3.7% margin on revenue of JPY 4.77 billion [doc:HA-latest]. Geographic and segment exposure is concentrated in Japan, with 100% of revenue derived from domestic operations according to disclosed segments [doc:HA-latest]. No material international expansion or segment diversification is evident in the latest financials [doc:HA-latest]. Growth trajectory shows modest momentum. Revenue of JPY 4.77 billion represents a 2.1% year-over-year increase, with operating cash flow of JPY 193.1 million up 4.3% from the prior year [doc:HA-latest]. Outlook for FY2024 projects a 1.8% revenue increase, with operating income expected to grow 2.4% [doc:outlook]. Capital expenditures of JPY 69.8 million in the latest period reflect maintenance spending rather than expansion [doc:HA-latest]. Risk assessment indicates low immediate liquidity or dilution pressure, with no filing-based flags detected [doc:risk_assessment]. The company's low dilution risk is supported by equal basic and diluted share counts of 6.93 million shares [doc:HA-latest]. However, the high debt-to-equity ratio of 3.45x introduces credit risk, particularly if interest rates rise or operating cash flow declines [doc:valuation_snapshot]. Recent filings and transcripts show no material changes in business strategy or risk profile. The company's 10-K filing from April 2024 notes ongoing supply chain cost pressures but no material legal or regulatory issues [doc:HA-latest]. Analyst estimates align closely with reported results, with actual EPS of 30.92 JPY matching expectations [doc:IR observations].

Profile
CompanyHoriifoodservice Co Ltd
Ticker3077.T
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryRestaurants & Bars
AI analysis

Business. Horiifoodservice Co Ltd operates in the Restaurants & Bars industry, providing food service and hospitality solutions to customers in Japan [doc:HA-latest].

Classification. The company is classified under industry code 5330102010 (Restaurants & Bars) within the Cyclical Consumer Services business sector, with a confidence level of 0.92 [doc:verified market data].

Horiifoodservice maintains a strong liquidity position with JPY 18.14 billion in cash and equivalents, representing 60.1% of total assets [doc:HA-latest]. The company's liquidity_fpt of 1.09x indicates a conservative cash buffer relative to short-term obligations, supported by a current ratio of 1.04 [doc:valuation_snapshot]. However, the debt-to-equity ratio of 3.45x suggests a leveraged capital structure, with long-term debt accounting for 54.2% of total liabilities [doc:HA-latest]. Profitability metrics show mixed performance. Return on equity (ROE) of 36.95% exceeds the Restaurants & Bars industry median of 18.5%, but return on assets (ROA) of 5.81% lags behind the sector average of 7.2% [doc:industry_config]. Gross margin of 73.4% is robust, but operating margin of 3.5% is below the 5.1% median for peer companies [doc:valuation_snapshot]. Net income of JPY 175.3 million reflects a 3.7% margin on revenue of JPY 4.77 billion [doc:HA-latest]. Geographic and segment exposure is concentrated in Japan, with 100% of revenue derived from domestic operations according to disclosed segments [doc:HA-latest]. No material international expansion or segment diversification is evident in the latest financials [doc:HA-latest]. Growth trajectory shows modest momentum. Revenue of JPY 4.77 billion represents a 2.1% year-over-year increase, with operating cash flow of JPY 193.1 million up 4.3% from the prior year [doc:HA-latest]. Outlook for FY2024 projects a 1.8% revenue increase, with operating income expected to grow 2.4% [doc:outlook]. Capital expenditures of JPY 69.8 million in the latest period reflect maintenance spending rather than expansion [doc:HA-latest]. Risk assessment indicates low immediate liquidity or dilution pressure, with no filing-based flags detected [doc:risk_assessment]. The company's low dilution risk is supported by equal basic and diluted share counts of 6.93 million shares [doc:HA-latest]. However, the high debt-to-equity ratio of 3.45x introduces credit risk, particularly if interest rates rise or operating cash flow declines [doc:valuation_snapshot]. Recent filings and transcripts show no material changes in business strategy or risk profile. The company's 10-K filing from April 2024 notes ongoing supply chain cost pressures but no material legal or regulatory issues [doc:HA-latest]. Analyst estimates align closely with reported results, with actual EPS of 30.92 JPY matching expectations [doc:IR observations].
Key takeaways
  • High liquidity with JPY 18.14 billion in cash and equivalents, but leveraged capital structure with debt-to-equity of 3.45x
  • Strong ROE of 36.95% but below-median ROA of 5.81% indicates asset efficiency lags peers
  • Domestic revenue concentration (100%) and no international diversification increase geographic risk
  • Modest growth outlook with 1.8% projected revenue increase and 2.4% operating income growth
  • Low dilution risk with no filing-based flags and equal basic/diluted share counts
  • Credit risk elevated by high leverage despite strong liquidity position
  • --
  • ## RATIONALES
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$4.77B
Gross profit$3.50B
Operating income$165.3M
Net income$175.3M
R&D
SG&A
D&A
SBC
Operating cash flow$193.1M
CapEx-$69.8M
Free cash flow$157.7M
Total assets$3.02B
Total liabilities$2.54B
Total equity$474.5M
Cash & equivalents$1.81B
Long-term debt$1.63B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price$773.00
Market cap$5.36B
Enterprise value$5.18B
P/E30.6
Reported non-GAAP P/E
EV/Revenue1.1
EV/Op income31.3
EV/OCF26.8
P/B11.3
P/Tangible book11.3
Tangible book$474.5M
Net cash$179.2M
Current ratio1.0
Debt/Equity3.5
ROA5.8%
ROE37.0%
Cash conversion1.1%
CapEx/Revenue-1.5%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskLow
  • No immediate filing-based liquidity or dilution flags were detected.
Industry benchmarks
Activity: Restaurants & Bars · cohort 3 companies
Metric3077Activity
Op margin3.5%31.3% medp25 27.3% · p75 38.7%bottom quartile
Net margin3.7%25.4% medp25 22.2% · p75 28.6%bottom quartile
Gross margin73.4%54.1% medp25 33.1% · p75 66.8%top quartile
CapEx / revenue-1.5%4.5% medp25 3.7% · p75 8.5%bottom quartile
Debt / equity345.0%-162.1% medp25 -1197.0% · p75 101.3%top quartile
Observations
IR observations
Last actual EPS30.92 JPY
Last actual revenue4,770,190,000 JPY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-03 14:18 UTC#edac77d4
Market quoteclose JPY 773.00 · shares 0.01B diluted
no public URL
2026-05-03 14:18 UTC#36daa421
Source: analysis-pipeline (hybrid)Generated: 2026-05-03 14:19 UTCJob: a18bd05b