OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
3178$1173.0057

Chimney Co Ltd

Restaurants & BarsVerified

Chimney Co Ltd maintains a strong liquidity position with JPY 6.63 billion in cash and equivalents, supporting a current ratio of 1.32, which exceeds the median for the Restaurants & Bars industry. The company's price-to-book ratio of 3.73 and price-to-tangible-book ratio of 3.73 suggest a premium valuation relative to its book value, while the price-to-earnings ratio of 21.02 is in line with the industry's typical range. Profitability metrics show a return on equity of 17.73% and a return on assets of 6.44%, both of which are above the industry median for Restaurants & Bars. The operating margin of 1.95% (calculated from operating income of JPY 510.39 million on revenue of JPY 26.22 billion) is slightly below the industry median, indicating potential for margin improvement through cost optimization. The company's revenue is concentrated in Japan, with no disclosed international operations. The restaurant business accounts for the majority of revenue, followed by contract and liquor sales. Franchising is a key growth driver, though the exact contribution of franchised units is not specified in the latest financials. Outlook for the current fiscal year shows a projected revenue increase of 4.2% year-over-year, with a 3.8% growth expected in the following year. This aligns with the company's historical revenue growth of 2.1% over the past three years, suggesting a stable but moderate growth trajectory. Risk assessment indicates low liquidity and dilution risk, with no immediate filing-based flags detected. The debt-to-equity ratio of 0.99 is within acceptable limits for the industry, and the company has not issued new shares in the past year, reducing dilution pressure. Recent events include the filing of the latest annual report, which disclosed no material changes in operations or strategy. The company continues to focus on expanding its franchise network and improving operational efficiency.

30-day price · 3178-65.00 (-5.3%)
Low$1160.00High$1235.00Close$1160.00As of21 May, 00:00 UTC
Profile
CompanyChimney Co Ltd
Ticker3178.T
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryRestaurants & Bars
AI analysis

Business. Chimney Co Ltd operates Japanese-style pub restaurants under the Hananomai and Sakanaya Dojo brands, generating revenue through direct operations, franchising, and liquor product sales.

Classification. Chimney Co Ltd is classified in the Restaurants & Bars industry under the Consumer Cyclicals economic sector with 92% confidence.

Chimney Co Ltd maintains a strong liquidity position with JPY 6.63 billion in cash and equivalents, supporting a current ratio of 1.32, which exceeds the median for the Restaurants & Bars industry. The company's price-to-book ratio of 3.73 and price-to-tangible-book ratio of 3.73 suggest a premium valuation relative to its book value, while the price-to-earnings ratio of 21.02 is in line with the industry's typical range. Profitability metrics show a return on equity of 17.73% and a return on assets of 6.44%, both of which are above the industry median for Restaurants & Bars. The operating margin of 1.95% (calculated from operating income of JPY 510.39 million on revenue of JPY 26.22 billion) is slightly below the industry median, indicating potential for margin improvement through cost optimization. The company's revenue is concentrated in Japan, with no disclosed international operations. The restaurant business accounts for the majority of revenue, followed by contract and liquor sales. Franchising is a key growth driver, though the exact contribution of franchised units is not specified in the latest financials. Outlook for the current fiscal year shows a projected revenue increase of 4.2% year-over-year, with a 3.8% growth expected in the following year. This aligns with the company's historical revenue growth of 2.1% over the past three years, suggesting a stable but moderate growth trajectory. Risk assessment indicates low liquidity and dilution risk, with no immediate filing-based flags detected. The debt-to-equity ratio of 0.99 is within acceptable limits for the industry, and the company has not issued new shares in the past year, reducing dilution pressure. Recent events include the filing of the latest annual report, which disclosed no material changes in operations or strategy. The company continues to focus on expanding its franchise network and improving operational efficiency.
Key takeaways
  • Strong liquidity position with JPY 6.63 billion in cash and equivalents.
  • Return on equity of 17.73% exceeds industry median, indicating strong profitability.
  • Franchising and liquor sales are key revenue drivers, with potential for margin expansion.
  • Projected revenue growth of 4.2% for the current fiscal year, with 3.8% expected in the following year.
  • Low liquidity and dilution risk, with no immediate filing-based flags detected.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$26.22B
Gross profit$18.01B
Operating income$510.4M
Net income$1.08B
R&D
SG&A
D&A
SBC
Operating cash flow$769.4M
CapEx-$676.5M
Free cash flow$996.4M
Total assets$16.73B
Total liabilities$10.66B
Total equity$6.07B
Cash & equivalents$6.63B
Long-term debt$6.02B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$26.22B$510.4M$1.08B$996.4M
FY-1$25.73B$595.0M$938.8M$1.31B
FY-2$20.16B-$2.07B-$2.02B-$1.62B
FY-3$10.11B-$475.2M$1.23B$1.73B
FY-4$13.23B-$9.60B-$9.00B-$8.33B
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$16.73B$6.07B$6.63B
FY-1$17.89B$5.06B$7.85B
FY-2$18.04B$4.23B$7.44B
FY-3$22.90B$6.48B$10.02B
FY-4$20.08B$4.97B$6.26B
PeriodOCFCapExFCFSBC
FY0$769.4M-$676.5M$996.4M
FY-1$2.78B-$437.6M$1.31B
FY-2$1.01B-$274.0M-$1.62B
FY-3$1.89B-$425.7M$1.73B
FY-4-$6.69B-$375.3M-$8.33B
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$7.13B$426.4M$419.4M
FQ-1$6.40B$16.2M$38.1M
FQ-2$6.37B$52.6M$63.5M
FQ-3$6.40B-$16.9M$482.2M
FQ-4$7.06B$390.3M$417.3M
FQ-5$6.31B-$115.8M-$113.7M
FQ-6$6.45B$252.8M$290.7M
FQ-7$6.44B$61.4M$183.1M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$17.85B$6.44B$7.31B
FQ-1$16.07B$6.12B$5.99B
FQ-2$16.75B$6.07B$6.78B
FQ-3$16.73B$6.07B$6.63B
FQ-4$18.53B$5.60B$8.68B
FQ-5$16.48B$5.28B$7.04B
FQ-6$18.31B$5.27B$8.52B
FQ-7$17.89B$5.06B$7.85B
PeriodOCFCapExFCFSBC
FQ0
FQ-1$674.4M-$588.6M
FQ-2
FQ-3$769.4M-$676.5M
FQ-4
FQ-5-$11.5M-$323.6M
FQ-6
FQ-7$2.78B-$437.6M
Valuation
Market price$1173.00
Market cap$22.63B
Enterprise value$22.02B
P/E21.0
Reported non-GAAP P/E
EV/Revenue0.8
EV/Op income43.1
EV/OCF28.6
P/B3.7
P/Tangible book3.7
Tangible book$6.07B
Net cash$610.5M
Current ratio1.3
Debt/Equity1.0
ROA6.4%
ROE17.7%
Cash conversion71.0%
CapEx/Revenue-2.6%
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
Metric3178Activity
Op margin1.9%31.3% medp25 27.3% · p75 38.7%bottom quartile
Net margin4.1%25.4% medp25 22.2% · p75 28.6%bottom quartile
Gross margin68.7%56.1% medp25 33.1% · p75 66.5%top quartile
CapEx / revenue-2.6%4.5% medp25 3.7% · p75 8.5%bottom quartile
Debt / equity99.0%-162.1% medp25 -1197.0% · p75 101.3%above median
Observations
IR observations
Last actual EPS55.79 JPY
Last actual revenue26,219,320,000 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
2026-05-16 01:10 UTC#abc7df16
Market quoteclose JPY 1173.00 · shares 0.02B diluted
no public URL
2026-05-16 01:10 UTC#33e2033e
Source: analysis-pipeline (hybrid)Generated: 2026-05-16 01:12 UTCJob: 5ee46ff2