Loading…
Employees: 1,364
Size Kisoji (8160.T) is a Japan Consumer Discretionary company (Restaurants) with a market value of $438M, the 1142nd largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥2,453 on 6 Nov 2026.
Performance Over six months the shares gained 5.8%, against +5.2% for the median peer and +1.8% for the Japan market (cap-weighted) — 11th highest of 21 in its peer set.
Growth Revenue grew 2.0% over the last twelve months (peer median +3.5%); the operating margin is 5.0% (peer median 5.4%).
Valuation It trades at 32.9× forward earnings against a peer median of 14.7× (3rd most expensive of 14).
Price implies For today's price to make sense, revenue must grow about 4% a year for seven years (Req g). Recent delivered growth is +12%, so the hurdle is -8 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 2.8 points above its cost of capital (5.0% WACC).
Next results Next results expected around 10 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥54.5B | ¥54.6B | ¥53.2B | ¥53.0B | ¥45.9B |
| Revenue growth | — | +3% | 0% | +15% | — |
| Gross profit | ¥37.4B | ¥37.3B | ¥36.3B | ¥36.1B | ¥30.9B |
| EBITDA | ¥4.35B | ¥4.53B | ¥4.34B | ¥3.97B | ¥1.06B |
| Net income | ¥1.65B | ¥1.73B | ¥3.17B | ¥436M | -¥1.08B |
| Free cash flow | n/a | ¥3.47B | -¥410M | ¥1.77B | -¥922M |
| Capital expenditure | n/a | ¥2.04B | ¥2.05B | ¥2.59B | ¥2.96B |
| Total debt | ¥7.34B | ¥7.42B | ¥7.81B | ¥8.26B | ¥12.2B |
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 | 8160.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +7.8% | +3.4% | 8th highest of 21 |
| 6-month return | +5.8% | +5.2% | 11th highest of 21 |
| Distance from 52-week high | -6.6% | -12.1% | 9th highest of 21 |
| Revenue growth (TTM) | +2.0% | +3.5% | 8th lowest of 21 |
| Operating margin | 5.0% | 5.4% | 10th lowest of 21 |
| Forward P/E | 32.9× | 14.7× | 3rd most expensive of 14 |
| Growth the price implies (Req g, 7 yrs) | 4.4% | 4.3% | 9th least demanding of 17 |
| Growth delivered (Del g) | +11.9% | +9.9% | 5th highest of 17 |
| Hurdle (Req g minus delivered) | -7.5 pp | -5.6 pp | 8th least demanding of 17 |
| ROIC minus cost of capital | +2.8 pp | +0.6 pp | 8th highest of 21 |
| EV / EBITDA | 14.3× | 10.0× | 6th most expensive of 15 |
| Net debt / EBITDA | -1.6× | 1.3× | least indebted of 18 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Kisoji 8160.T | Japan | $438M | +6% | +2% | 5% | 32.9× | 4.4% | +11.9% |
| Sligro Food SLIGR.AS | Netherlands | $444M | -28% | -4% | 1% | 25.2× | 3.4% | +6.5% |
| El Pollo Loco LOCO | United States | $453M | +6% | +4% | 10% | 14.4× | 3.2% | +2.8% |
| Dine Brands Global DIN | United States | $454M | +26% | +8% | 14% | 7.9× | n/a | n/a |
| China Quanjude (Group) 002186.SZ | China | $416M | -15% | -4% | 0% | n/a | 16.4% | +9.9% |
| Cafe de Coral 0341.HK | Hong Kong | $464M | +61% | -4% | 4% | 14.7× | -9.1% | +4.0% |
| Tongqinglou Catering 605108.SS | China | $473M | -24% | +4% | 6% | 30.7× | n/a | n/a |
| Srs 8163.T | Japan | $474M | +53% | +10% | 4% | 43.0× | 9.6% | +11.8% |
| OOTOYA 2705.T | Japan | $477M | +53% | +18% | 6% | n/a | 10.0% | +18.1% |
| Feastogether 7883.TWO | Taiwan | $479M | -9% | +10% | 9% | n/a | -0.2% | +27.9% |
| Hyundai Green Food 453340.KS | South Korea | $482M | +22% | +7% | 5% | 6.2× | -18.0% | +6.6% |
| Kappa.create 7421.T | Japan | $489M | +3% | -1% | -1% | n/a | 29.8% | +2.4% |
| Ringer Hut 8200.T | Japan | $392M | +9% | +2% | 4% | n/a | 15.8% | +5.8% |
| Sagami 9900.T | Japan | $494M | +13% | +10% | 7% | n/a | 7.7% | +14.1% |
| Marston's MARS.L | United Kingdom | $497M | +23% | -1% | 22% | 6.2× | -2.5% | +11.7% |
| Portillo's PTLO | United States | $504M | +54% | +3% | 6% | 31.0× | n/a | n/a |
| Fujio Food 2752.T | Japan | $372M | +4% | +2% | 2% | 951.7× | n/a | n/a |
| Bafang Yunji International 2753.TW | Taiwan | $371M | -1% | +7% | 13% | 12.6× | -7.6% | +11.1% |
| Xi'an Catering 000721.SZ | China | $523M | -20% | -14% | -23% | n/a | 50.5% | +6.5% |
| AmRest EAT.WA | Poland | $529M | -5% | -3% | 4% | 22.9× | 5.1% | +9.9% |
| Koshidaka 2157.T | Japan | $530M | -6% | +16% | 13% | 10.8× | -9.8% | +31.1% |