3097

The Monogatari Corporation

株式会社物語コーポレーション
Consumer Cyclical · Restaurants
The Monogatari Corporation operates a chain of restaurants in Japan. It also involved in the management of franchise chain development business. The company offers its products under Yakiniku, Ramen, Sushi, and Shabu-shabu brand names. The Monogatari Corporation was founded in 1949 and is headquartered in Toyohashi, Japan.
← Companies
Price
¥5,030
Market Cap
¥193.7B
Ent. Value
¥194.2B
Net Debt
−¥410M
Shares Out.
38.5M
P / E
30.8×
EV / EBIT
21.0×
P / Book
4.81×
P / NCAV
N/M
Div. Yield
0.72%
Financials
Metric FY 2025
EDINET ↗ 		FY 2024
EDINET ↗ 		FY 2023
EDINET ↗ 		FY 2022
EDINET ↗ 		FY 2021
EDINET ↗
Net Sales ¥123.9B ¥107.2B ¥92.3B ¥73.3B ¥64.0B
Cost of Sales ¥43.3B ¥37.0B ¥32.0B ¥25.5B ¥21.9B
Gross Profit ¥80.6B ¥70.1B ¥60.2B ¥47.8B ¥42.1B
SG&A ¥71.4B ¥62.0B ¥53.0B ¥44.9B ¥39.6B
Operating Income ¥9.2B ¥8.2B ¥7.2B ¥2.9B ¥2.6B
Non-Operating Income ¥118M ¥501M ¥97M ¥3.4B ¥1.8B
Non-Operating Expenses ¥324M ¥84M ¥120M ¥74M ¥95M
Interest Expense ¥93M ¥36M ¥25M ¥35M ¥30M
Ordinary Income ¥9.0B ¥8.6B ¥7.2B ¥6.2B ¥4.3B
Pre-tax Income ¥8.8B ¥8.1B ¥6.7B ¥5.5B ¥3.7B
Income Taxes ¥2.7B ¥2.5B ¥2.0B ¥1.7B ¥945M
Current Tax ¥2.6B ¥2.7B ¥2.1B ¥1.8B ¥980M
Deferred Tax ¥132M ¥-186M ¥-129M ¥-69M ¥-35M
Net Income (owners) ¥6.2B ¥5.6B ¥4.7B ¥3.7B ¥2.7B
Minority Interest ¥-47M ¥-29M — — —
Comprehensive Income ¥6.2B ¥5.6B ¥4.7B ¥3.8B ¥2.7B
EBITDA ¥14.3B ¥12.6B ¥10.9B ¥6.0B ¥5.2B
EPS ¥163.09 ¥158.15 ¥129.48 ¥308.56 ¥226.08
Shares Outstanding 38.5M 35.7M 35.7M 12.1M 12.1M
Shares Issued (total) 39.2M 36.4M 36.4M 12.1M 12.1M
Treasury Shares 0.7M 0.7M 0.7M 0.0M 0.0M