Loading…
Employees: 2,892
Size Doutor Nichires (3087.T) is a Japan Consumer Discretionary company (Restaurants) with a market value of $1.03B, the 726th largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥3,675 on 6 Nov 2026.
Performance Over six months the shares gained 32.9%, against +12.9% for the median peer and +1.8% for the Japan market (cap-weighted) — 4th highest of 21 in its peer set.
Growth Revenue grew 7.7% over the last twelve months (peer median +6.0%); the operating margin is 7.4% (peer median 5.4%).
Valuation It trades at 16.3× forward earnings against a peer median of 23.0× (5th cheapest of 19).
Price implies For today's price to make sense, revenue must grow about -5% a year for seven years (Req g). Recent delivered growth is +11%, so the hurdle is -15 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 5.5 points above its cost of capital (5.0% WACC).
Next results Next results expected around 8 Jan 2027 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥165B | ¥159B | ¥149B | ¥141B | ¥127B |
| Revenue growth | — | +7% | +6% | +11% | — |
| Gross profit | ¥97.3B | ¥93.7B | ¥89.6B | ¥84.2B | ¥74.8B |
| EBITDA | ¥16.9B | ¥14.8B | ¥14.2B | ¥11.6B | ¥6.88B |
| Net income | ¥8.52B | ¥7.23B | ¥6.88B | ¥5.49B | ¥3.43B |
| Free cash flow | n/a | ¥1.93B | ¥6.49B | ¥7.33B | ¥142M |
| Capital expenditure | n/a | ¥5.19B | ¥5.91B | ¥4.92B | ¥5.39B |
| Total debt | ¥1.78B | ¥2.08B | ¥2.11B | ¥2.77B | ¥2.03B |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 3087.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +15.9% | +6.3% | 5th highest of 21 |
| 6-month return | +32.9% | +12.9% | 4th highest of 21 |
| Distance from 52-week high | -5.5% | -12.9% | 5th highest of 21 |
| Revenue growth (TTM) | +7.7% | +6.0% | 8th highest of 21 |
| Operating margin | 7.4% | 5.4% | 8th highest of 21 |
| Forward P/E | 16.3× | 23.0× | 5th cheapest of 19 |
| Growth the price implies (Req g, 7 yrs) | -4.7% | 6.7% | 3rd least demanding of 19 |
| Growth delivered (Del g) | +10.6% | +11.4% | 10th highest of 19 |
| Hurdle (Req g minus delivered) | -15.3 pp | -4.3 pp | 6th least demanding of 19 |
| ROIC minus cost of capital | +5.5 pp | +1.1 pp | 6th highest of 20 |
| EV / EBITDA | 7.9× | 11.9× | 4th cheapest of 17 |
| Net debt / EBITDA | -1.7× | 2.5× | 3rd least indebted of 18 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Doutor Nichires 3087.T | Japan | $1.03B | +33% | +8% | 7% | 16.3× | -4.7% | +10.6% |
| Biglari BH | United States | $1.01B | +5% | +8% | 5% | n/a | 22.1% | -1.8% |
| Ichibanya 7630.T | Japan | $1.06B | +21% | +8% | 6% | 57.3× | 12.2% | +8.2% |
| Westlife Foodworld WESTLIFE.NS | India | $1.08B | +31% | +10% | 5% | 343.5× | 49.0% | +21.7% |
| Ohsho Food Service 9936.T | Japan | $1.11B | -1% | 0% | 7% | 27.5× | 4.2% | +7.7% |
| Xiaocaiyuan International 0999.HK | Hong Kong | $1.17B | +16% | +3% | 15% | 13.1× | -9.6% | +15.8% |
| BJ's Restaurants BJRI | United States | $1.18B | +30% | +4% | 3% | 22.5× | 26.8% | +12.4% |
| Domino's Pizza DOM.L | United Kingdom | $1.19B | +24% | +6% | 15% | 13.1× | 9.5% | +6.3% |
| Royal 8179.T | Japan | $887M | +5% | +7% | 5% | 24.6× | 5.7% | +14.4% |
| KOMEDA 3543.T | Japan | $859M | -4% | +13% | 17% | 19.2× | -0.7% | +14.7% |
| Kura Sushi 2695.T | Japan | $848M | -2% | +4% | 1% | 48.1× | 21.5% | +12.5% |
| Mos Food Services 8153.T | Japan | $845M | +10% | +6% | 5% | 30.3× | 2.2% | +7.4% |
| Bloomin' Brands BLMN | United States | $835M | +23% | -2% | 3% | 10.5× | 10.6% | +4.5% |
| Guangzhou Restaurant 603043.SS | China | $1.31B | 0% | +9% | 11% | 17.3× | -3.5% | +10.4% |
| J D Wetherspoon JDW.L | United Kingdom | $1.33B | +69% | +5% | 5% | 19.6× | 7.7% | +23.7% |
| First Watch Restaurant FWRG | United States | $794M | +6% | +16% | 3% | 53.3× | n/a | n/a |
| Auntea Jenny (Shanghai) Industrial 2589.HK | Hong Kong | $784M | -61% | +36% | 15% | 8.5× | -7.1% | +23.7% |
| Collins Foods CKF.AX | Australia | $762M | +15% | +5% | 8% | 16.3× | 1.4% | +8.4% |
| Hiday Hidaka 7611.T | Japan | $760M | +11% | +10% | 11% | 23.5× | -3.3% | +16.1% |
| Sweetgreen SG | United States | $1.43B | +72% | -1% | -18% | n/a | n/a | n/a |
| Cracker Barrel Old Country Store CBRL | United States | $1.45B | +106% | -5% | 0% | 30.3× | 14.0% | +3.3% |