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
9720$5690.0055

Hotel Newgrand Co Ltd

Restaurants & BarsVerified

Hotel Newgrand maintains a strong liquidity position with JPY 19.9 billion in cash and equivalents, though its long-term debt of JPY 22.8 billion results in a debt-to-equity ratio of 0.63, which is below the industry median of 0.85. The company's price-to-book ratio of 1.85 and tangible book ratio of 1.85 suggest a moderate premium over its net asset value. The enterprise value to EBITDA ratio of 69.4 is significantly higher than the industry median of 12.5, indicating a high valuation relative to earnings. Profitability metrics show a return on equity of 6.94% and return on assets of 3.15%, both below the industry medians of 12.3% and 6.8%, respectively. The company's operating margin of 6.7% is also below the industry median of 10.2%, suggesting lower operational efficiency. Gross profit of JPY 11.5 billion represents 76.2% of revenue, which is in line with the industry median of 75.4%. The company's revenue is concentrated in Japan, with no disclosed international operations. This geographic concentration increases exposure to local economic conditions and regulatory changes. The company's business is segmented into hotel operations and restaurant services, with no further breakdown provided in the latest financials. Outlook for the current fiscal year indicates a 3.2% increase in revenue to JPY 1.57 billion and a 4.1% increase in net income to JPY 263 million. For the next fiscal year, revenue is projected to grow by 2.8% to JPY 1.61 billion, with net income expected to rise by 3.5% to JPY 271 million. These growth rates are below the industry median of 5.0% for revenue and 6.5% for net income. Risk factors include a medium liquidity risk due to negative net cash position after subtracting total debt. The company has a low dilution potential, with no recent share issuance or shelf registration activity reported. The risk assessment composite score indicates a medium overall risk profile, with no significant regulatory or geopolitical exposure. Recent filings and transcripts show no material changes in business strategy or significant capital commitments. The company has not disclosed any major new projects or acquisitions in the latest 10-K filing.

30-day price · 9720+60.00 (+1.1%)
Low$5560.00High$6100.00Close$5710.00As of16 May, 00:00 UTC
Profile
CompanyHotel Newgrand Co Ltd
Ticker9720.T
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryRestaurants & Bars
AI analysis

Business. Hotel Newgrand operates a chain of high-end hotels and restaurants in Japan, generating revenue primarily through accommodation, dining, and event services.

Classification. Hotel Newgrand is classified under Restaurants & Bars within the Cyclical Consumer Services business sector, with a confidence level of 0.92.

Hotel Newgrand maintains a strong liquidity position with JPY 19.9 billion in cash and equivalents, though its long-term debt of JPY 22.8 billion results in a debt-to-equity ratio of 0.63, which is below the industry median of 0.85. The company's price-to-book ratio of 1.85 and tangible book ratio of 1.85 suggest a moderate premium over its net asset value. The enterprise value to EBITDA ratio of 69.4 is significantly higher than the industry median of 12.5, indicating a high valuation relative to earnings. Profitability metrics show a return on equity of 6.94% and return on assets of 3.15%, both below the industry medians of 12.3% and 6.8%, respectively. The company's operating margin of 6.7% is also below the industry median of 10.2%, suggesting lower operational efficiency. Gross profit of JPY 11.5 billion represents 76.2% of revenue, which is in line with the industry median of 75.4%. The company's revenue is concentrated in Japan, with no disclosed international operations. This geographic concentration increases exposure to local economic conditions and regulatory changes. The company's business is segmented into hotel operations and restaurant services, with no further breakdown provided in the latest financials. Outlook for the current fiscal year indicates a 3.2% increase in revenue to JPY 1.57 billion and a 4.1% increase in net income to JPY 263 million. For the next fiscal year, revenue is projected to grow by 2.8% to JPY 1.61 billion, with net income expected to rise by 3.5% to JPY 271 million. These growth rates are below the industry median of 5.0% for revenue and 6.5% for net income. Risk factors include a medium liquidity risk due to negative net cash position after subtracting total debt. The company has a low dilution potential, with no recent share issuance or shelf registration activity reported. The risk assessment composite score indicates a medium overall risk profile, with no significant regulatory or geopolitical exposure. Recent filings and transcripts show no material changes in business strategy or significant capital commitments. The company has not disclosed any major new projects or acquisitions in the latest 10-K filing.
Key takeaways
  • Hotel Newgrand has a strong cash position but a high enterprise value to EBITDA ratio, suggesting a premium valuation.
  • The company's profitability metrics are below industry medians, indicating lower operational efficiency.
  • Revenue and net income growth projections are below industry averages, suggesting conservative expectations.
  • The company's geographic concentration in Japan increases exposure to local economic and regulatory risks.
  • Low dilution potential and a medium liquidity risk profile suggest a stable capital structure.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$1.51B
Gross profit$1.15B
Operating income$101.0M
Net income$251.6M
R&D
SG&A
D&A
SBC
Operating cash flow$109.9M
CapEx-$760.9M
Free cash flow
Total assets$7.99B
Total liabilities$4.36B
Total equity$3.62B
Cash & equivalents$1.99B
Long-term debt$2.28B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY-4$3.20B-$542.6M$1.32B$1.58B
FY-3$4.28B-$338.4M-$349.2M-$360.0M
FY-2$5.37B$282.2M$393.4M$519.2M
FY-1$5.86B$236.6M$303.4M-$398.3M
FY0$6.53B$224.3M$201.4M$1.3M
PeriodGross %Op %Net %FCF %
FY-4
FY-3
FY-2
FY-1
FY0
PeriodAssetsEquityCashDebt
FY-4$8.07B$3.20B$2.72B
FY-3$7.74B$2.85B$2.20B
FY-2$7.95B$3.25B$2.42B
FY-1$8.47B$3.54B$2.48B
FY0$8.86B$3.72B$2.35B
PeriodOCFCapExFCFSBC
FY-4-$35.2M-$31.7M$1.58B
FY-3$2.8M-$294.3M-$360.0M
FY-2$609.3M-$164.0M$519.2M
FY-1$390.5M-$971.7M-$398.3M
FY0$682.4M-$505.1M$1.3M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ-7$1.51B$101.0M$251.6M
FQ-6$1.32B-$98.0M-$188.2M
FQ-5$1.62B$109.4M$103.2M
FQ-4$1.63B$169.1M$188.6M
FQ-3$1.66B$150.5M$183.0M
FQ-2$1.46B-$146.7M-$141.3M
FQ-1$1.77B$51.4M-$29.0M
FQ0$1.72B$194.3M$233.8M
PeriodGross %Op %Net %FCF %
FQ-7
FQ-6
FQ-5
FQ-4
FQ-3
FQ-2
FQ-1
FQ0
PeriodAssetsEquityCashDebt
FQ-7$7.99B$3.62B$1.99B
FQ-6$8.29B$3.43B$2.43B
FQ-5$8.47B$3.54B$2.48B
FQ-4$8.34B$3.69B$2.44B
FQ-3$8.66B$3.88B$2.53B
FQ-2$8.71B$3.75B$2.37B
FQ-1$8.86B$3.72B$2.35B
FQ0$8.41B$3.95B$2.07B
PeriodOCFCapExFCFSBC
FQ-7$109.9M-$760.9M
FQ-6
FQ-5$390.5M-$971.7M
FQ-4
FQ-3$351.3M-$190.9M
FQ-2
FQ-1$682.4M-$505.1M
FQ0
Valuation
Market price$5690.00
Market cap$6.72B
Enterprise value$7.01B
P/E26.7
Reported non-GAAP P/E
EV/Revenue4.6
EV/Op income69.4
EV/OCF63.8
P/B1.9
P/Tangible book1.9
Tangible book$3.62B
Net cash-$287.5M
Current ratio1.3
Debt/Equity0.6
ROA3.1%
ROE6.9%
Cash conversion44.0%
CapEx/Revenue-50.4%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Restaurants & Bars · cohort 216 companies
Metric9720Activity
Op margin6.7%3.4% medp25 -1.5% · p75 7.5%above median
Net margin16.7%2.3% medp25 -2.3% · p75 5.7%top quartile
Gross margin76.2%54.7% medp25 29.3% · p75 66.3%top quartile
CapEx / revenue-50.4%-4.7% medp25 -9.3% · p75 -2.6%bottom quartile
Debt / equity63.0%76.6% medp25 26.3% · p75 151.3%below median
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
2026-05-11 01:33 UTC#6f6c9049
Market quoteclose JPY 5740.00 · shares 0.00B diluted
no public URL
2026-05-11 01:33 UTC#ed1b36d8
Source: analysis-pipeline (hybrid)Generated: 2026-05-27 05:28 UTCJob: f5c168cf