Y's table corporation

2798 株式会社ワイズテーブルコーポレーション

Restaurants · Standard

PRICE: ¥2,988 · MKT CAP: ¥9.9B · P/E: 48.0x · P/B: 11.15x · DIV YIELD: 0.0%

PRICE — 5Y

Characteristics & Business Summary

Y's Table Corporation engages in the planning, development, and operation of various restaurants in Japan and internationally. It operates directly managed stores and franchise stores. The company was incorporated in 1999 and is based in Minato, Japan.

Income Statement Highlights (¥ Million, except EPS/DPS in ¥)

Fiscal Period	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Net Sales	8,289	8,149	9,781	11,285	12,121	13,046
Operating Profit	-1,905	-1,446	-379	180	119	249
Ordinary Profit	-1,384	303	147	311	248	345
Net Profit	-1,502	315	-72	114	261	205
EPS	¥-565	¥104	¥-22	¥35	¥79	¥62
DPS	¥0	¥0	¥0	¥0	¥0	¥0

Balance Sheet & Valuation Highlights

Total Assets ¥5B

Net Assets (Equity) ¥1B

Equity Ratio 17.4%

ROE (Return on Equity) 23.2%

Cash & Equivalents ¥2B

Interest-Bearing Debt ¥2B

Capital Expenditure (CapEx) ¥0B

Depreciation & Amort. ¥0B

Major Shareholders

1. 金山精三郎 41.9%
2. アサヒビール株式会社 1.8%
3. 船曵睦雄 1.8%
4. 森ビル株式会社 1.8%
5. 特定有価証券信託受託者株式会社SMBC信託銀行 1.1%
6. ファンズソリューション株式会社 0.6%
7. 渡邊雅之 0.6%
8. 株式会社プラットフォームホールディングス 0.6%
9. 三本珈琲株式会社 0.5%
10. 岸健治 0.3%

Activist Activity

No large shareholder activist campaigns detected.

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues per share	¥3,115	¥2,694	¥2,965	¥3,421	¥3,675	¥3,956
FCF/Share	¥-83	¥-402	¥81	¥39	¥-6	¥15
EPS	¥-565	¥104	¥-22	¥35	¥79	¥62
DPS	¥0	¥0	¥0	¥0	¥0	¥0
Capital Spending per share	¥46	¥37	¥62	¥80	¥94	¥139
Book Value per share	¥-379	¥-31	¥92	¥127	¥206	¥268
Common Shares Outstanding	3M	3M	3M	3M	3M	3M

Financial Aggregates & Margins

Financial Aggregate	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥8B	¥8B	¥10B	¥11B	¥12B	¥13B
Operating Margin (%)	-23.0%	-17.7%	-3.9%	1.6%	1.0%	1.9%
Net Profit (owners)	¥-2B	¥0B	¥-0B	¥0B	¥0B	¥0B
Net Profit Margin (%)	-18.1%	3.9%	-0.7%	1.0%	2.2%	1.6%
Working Capital	¥-3B	¥-2B	¥-2B	¥-1B	¥-2B	¥-2B
Total Debt (Interest-bearing)	¥2B	¥3B	¥2B	¥2B	¥2B	¥2B
Net Worth (Common Equity)	¥-1B	¥-0B	¥0B	¥0B	¥1B	¥1B
Return on Total Assets (ROA)	-34.4%	6.4%	-1.4%	2.4%	5.4%	4.0%
Return on Common Equity (ROE)	—	—	-23.9%	27.3%	38.5%	23.2%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.