9973

KOZO Holdings Co., Ltd.

ＫＯＺＯホールディングス株式会社
Consumer Cyclical · Restaurants
KOZO Holdings Co.,Ltd. engages in the retail, food and beverage, and distribution businesses. It operates and franchises Kozo Sushi chain. The company was formerly known as Kozosushi Co., LTD. and changed its name to KOZO Holdings Co.,Ltd. in June 2024. KOZO Holdings Co.,Ltd. was founded in 1964 and is headquartered in Tokyo, Japan
← Companies
Price
¥22
Market Cap
¥7.4B
Ent. Value
¥7.2B
Net Cash
¥192M
Shares Out.
334.6M
P / E
—
EV / EBIT
—
P / Book
17.46×
P / NCAV
N/M
Div. Yield
—
Financials
Metric FY 2025
EDINET ↗ 		FY 2024
EDINET ↗ 		FY 2023
EDINET ↗ 		FY 2022
EDINET ↗ 		FY 2021
EDINET ↗
Net Sales ¥19.4B ¥18.1B ¥13.1B ¥10.3B ¥8.0B
Cost of Sales ¥12.0B ¥11.3B ¥7.9B ¥5.2B ¥4.3B
Gross Profit ¥7.4B ¥6.8B ¥5.2B ¥5.1B ¥3.7B
SG&A ¥7.7B ¥7.2B ¥5.4B ¥5.7B ¥3.7B
Operating Income ¥-296M ¥-427M ¥-237M ¥-614M ¥-38M
Non-Operating Income ¥73M ¥36M ¥57M ¥109M ¥32M
Interest Income ¥6M ¥11M ¥8M ¥7M ¥1M
Non-Operating Expenses ¥80M ¥68M ¥33M ¥76M ¥82M
Interest Expense ¥22M ¥23M ¥15M ¥28M ¥36M
Ordinary Income ¥-303M ¥-459M ¥-214M ¥-581M ¥-88M
Pre-tax Income ¥-639M ¥-722M ¥-271M ¥-901M ¥-545M
Income Taxes ¥46M ¥61M ¥68M ¥54M ¥74M
Current Tax ¥45M ¥61M ¥69M ¥43M ¥51M
Deferred Tax ¥1M ¥1M ¥-1M ¥11M ¥23M
Net Income (owners) ¥-684M ¥-783M ¥-339M ¥-954M ¥-620M
Minority Interest ¥-0M ¥-1M ¥-1M ¥-1M ¥1M
Comprehensive Income ¥-744M ¥-759M ¥-364M ¥-980M ¥-621M
EBITDA ¥-151M ¥-284M ¥-144M ¥-434M ¥71M
Goodwill Amort. (J-GAAP) ¥78M ¥60M ¥44M ¥54M ¥16M
EPS ¥-2.54 ¥-3.44 ¥-1.66 ¥-5.48 ¥-4.31
Shares Outstanding 334.6M 239.8M 205.8M 193.1M 164.8M
Shares Issued (total) 334.6M 239.8M 205.8M 193.1M 164.9M
Treasury Shares 0.0M 0.0M 0.0M 0.0M 0.0M