Overview
Retail Trade

CHIMNEY CO.,LTD.

Chimney Co., Ltd. operates a portfolio of Japanese izakaya and dining restaurant brands—including 'Hana no Mai,' 'Sakanaya Dojo,' and 'Yakiniku Gyusei'—through a combination of directly managed and franchise (FC) stores totaling 380 outlets as of March 2025. The company sources fresh seafood via buying rights at Toyosu Market and direct contracts with farmers, underpinned by its own logistics network and a dedicated procurement subsidiary at Ota Market. In addition to its restaurant operations, the company operates contract food-service facilities at 95 locations nationwide and benefits from strategic ties to parent company Yamaya, a major liquor and food retailer.

Market Cap
¥21.7B
US$139M
EV
¥20.6B
US$131M
Stock¥1,126▲+0.45%
US$1 = ¥156.80 (2026-10-23)
LTM EV/EBITDA
24.1
x
LTM EV/EBIT
41.5
x
LTM PER
42.8
x
LTM PBR
3.4
x
Stock vs TOPIX (1Y, base=100)vs TOPIX ▼-26.6%pt
1001
Oct 24, 25 – Oct 23, 26StockTOPIX
1Apr 1, 26Earnings release with guidance downgrade
MC → EV Bridge
21.7BUS$139MMarket Cap5.01BUS$32.0M+ Debt5.60BUS$35.7M− Cash0.57BUS$3.65M− Inv. Sec.20.6BUS$131MEV
AI Briefing
Generating insights…
Performance & Balance
Revenue 5Y (¥B)
10.1US$64.5M'22/320.2US$129M'23/325.7US$164M'24/326.2US$167M'25/326.4US$168M'26/3
EBITDA 5Y (¥B)
-4.16-US$26.5M'22/3-1.30-US$8.29M'23/31.62US$10.3M'24/31.25US$7.96M'25/30.83US$5.31M'26/3
Net Income 5Y (¥B)
1.23US$7.83M'22/3-2.02-US$12.9M'23/30.94US$5.98M'24/31.08US$6.86M'25/30.50US$3.21M'26/3
Capital Structure
56%
44%
EquityD/E 0.78xDebt
Liquidity vs Debt 5Y (¥B)▲ Net Cash
CashInv. Sec.Debt
10.6US$67.4M12.4US$78.8M'22/37.95US$50.7M9.16US$58.4M'23/38.37US$53.4M7.12US$45.4M'24/37.17US$45.7M6.02US$38.4M'25/35.97US$38.1M4.91US$31.3M'26/3
Shareholders
Top 10 hold 73.5%
1
YAMAYA CORPORATION
50.53%
2
Asahi Breweries, Ltd.
9.12%
3
Kirin Brewery Company, Limited
5.18%
4
KATO SANGYO CO.,LTD.
3.10%
5
Chimney Business Partners Shareholding Association 2
1.80%
6
Chimney Business Partners Shareholding Association 1
1.47%
7
STATE STREET BANK AND TRUST COMPANY 505001 (Standing Proxy: Mizuho Bank, Ltd.)
1.02%
8
CHUBU SHIRYO CO.,LTD.
0.53%
9
CHIMNEY CO.,LTD. Employee Stock Ownership Association
0.44%
10
JP MORGAN CHASE BANK 385781 (Standing Proxy: Mizuho Bank, Ltd.)
0.35%
Management
15 officers
Hideyasu YAMAUCHI
Representative Director, Chairman
Apr 1985 Joined Yamaya Co., Ltd. Dec 1985 Director, Sendai Branch Manager, Yamaya Co., Ltd. Jul 1988 Director, Trade Department Manager, Yamaya Co., Ltd. Oct 1994 Director, Corporate Planning Office Manager, Yamaya Co., Ltd. Apr 1999 Director, Sales Department Manager, Yamaya Co., Ltd. Jun 1999 Managing Director, Sales Department Manager, Yamaya Co., Ltd. Jun 2002 Senior Managing Director, Head of Sales Division, Yamaya Co., Ltd. Jun 2004 Director, Yamaya Shoryu Co., Ltd. (current) Jun 2005 Representative Director, President, Yamaya Co., Ltd. Jun 2006 Representative Director, President and Executive Officer, Yamaya Co., Ltd. Jul 2008 Representative Director, President, Yamaya Kansai Co., Ltd. (current) Aug 2012 Representative Director, President, Yamaya Hokuriku Co., Ltd. (now Yamaya Higashi-Nihon Co., Ltd.) (current) Mar 2014 Director, Chimney Co., Ltd. Mar 2015 Director, Advisor, Chimney Co., Ltd. Mar 2016 Representative Director, Chairman, Chimney Co., Ltd. (current) Nov 2018 Representative Director, Chairman, Tsubohachi Co., Ltd. (current) Jun 2020 Director, Marche Co., Ltd. Jul 2020 Representative Director, Chairman, Yamaya Co., Ltd. (current)
1962-11-15
Atsushi MANDA
Representative Director, President
Apr 1989 Joined Sumitomo Bank, Ltd. (now Sumitomo Mitsui Banking Corporation) Apr 2013 Head of Shibuya Corporate Sales Department III, Sumitomo Mitsui Banking Corporation Apr 2015 Head of Shizuoka Corporate Sales Department, Sumitomo Mitsui Banking Corporation Apr 2017 Head of Shinjuku Corporate Sales Department I, Sumitomo Mitsui Banking Corporation Apr 2019 Executive Officer, Head of Shinjuku Corporate Sales Department I, Sumitomo Mitsui Banking Corporation Apr 2020 Executive Officer, Head of East Japan Corporate Sales Division II, Sumitomo Mitsui Banking Corporation May 2022 Advisor, Chimney Co., Ltd. Jun 2022 Director, Tsubohachi Co., Ltd. (current) Jun 2022 Representative Director, President and Executive Officer, Chimney Co., Ltd. (current) Jun 2023 Director, Marche Co., Ltd. (current)
1967-01-11
Takashi MIZUKAMI
Director, in charge of Product Strategy
Nov 1993 Joined Yamaya Co., Ltd. Apr 2009 Seconded to Speed Co., Ltd., Head of Sales Department Jan 2010 Seconded to Yamaya Kansai Co., Ltd., General Manager of Sales Division Aug 2012 General Manager, Kyushu Sales Department, Yamaya Co., Ltd. Jul 2015 Seconded to Chimney Co., Ltd., Executive Officer, Deputy General Manager of Product Department Feb 2018 Executive Officer, Deputy in charge of Products, Chimney Co., Ltd. Nov 2018 Director, Tsubohachi Co., Ltd. (current) Jun 2019 Joined Chimney Co., Ltd. Jun 2019 Director, Executive Officer, Special Assignment to the President, Chimney Co., Ltd. Dec 2019 Director, Seeds Life Co., Ltd. Mar 2020 Director, Senior Managing Executive Officer, in charge of Management Planning, Chimney Co., Ltd. Apr 2023 Director, Senior Managing Executive Officer, in charge of Management Strategy, Chimney Co., Ltd. Apr 2024 Director, Senior Managing Executive Officer, in charge of Product Strategy, Chimney Co., Ltd. (current)
1974-05-26
Hiroshi NEMOTO
Director, in charge of Overall Sales
Apr 1996 Joined former Chimney Co., Ltd. Sep 2010 Executive Officer, Head of Training Department, Administration Division, Chimney Co., Ltd. Jan 2011 Executive Officer, Head of the 4th Business Division, Sales Division, Chimney Co., Ltd. Jan 2012 Executive Officer, Head of Human Resources and General Affairs Division, Chimney Co., Ltd. Mar 2014 Director, Managing Executive Officer, Head of Direct Operations Division, Chimney Co., Ltd. Nov 2018 Director, Tsubohachi Co., Ltd. (current) Jun 2019 Director, Senior Managing Executive Officer, in charge of Direct Operations, Products, and Store Revitalization, Chimney Co., Ltd. Mar 2020 Director, Senior Managing Executive Officer, in charge of Administration and Specialty Formats, Chimney Co., Ltd. Apr 2020 Director, Koh Foods Corporation Apr 2020 Representative Director, President, Mecha Uo ga Suki Co., Ltd. Apr 2023 Director, Senior Managing Executive Officer, in charge of Overall Sales, Chimney Co., Ltd. (current) Feb 2024 Director, Mecha Uo ga Suki Co., Ltd. Sep 2025 Representative Director, President, Mecha Uo ga Suki Co., Ltd. May 2026 Director, Mecha Uo ga Suki Co., Ltd. (current)
1971-11-09
Hiroyuki ITO
Director, in charge of Store Development and Business Development
Apr 1995 Joined Ten Allied Co., Ltd. Feb 2004 Joined former Chimney Co., Ltd. Jan 2012 Executive Officer, Head of East Japan Direct Operations Division, Chimney Co., Ltd. Jan 2015 Executive Officer, General Manager of Product Department, Chimney Co., Ltd. Mar 2015 Director, Executive Officer, General Manager of Product Department, Chimney Co., Ltd. Feb 2016 Director, Managing Executive Officer, in charge of Products and New Format Development, Chimney Co., Ltd. Feb 2017 Director, Managing Executive Officer, in charge of West Japan Direct Operations, Chimney Co., Ltd. Mar 2019 Director, Managing Executive Officer, in charge of Specialty Formats and General Manager of Contract Business Division, Chimney Co., Ltd. Mar 2019 Director, Koh Foods Corporation Mar 2019 Director, Mecha Uo ga Suki Co., Ltd. May 2019 Representative Director, President, Koh Foods Corporation May 2019 Representative Director, President, Mecha Uo ga Suki Co., Ltd. Oct 2019 Director, Managing Executive Officer, in charge of Direct Operations, Chimney Co., Ltd. Jun 2022 Director, Managing Executive Officer, in charge of New Business Promotion and General Manager of Yakiniku Format Development Department, Chimney Co., Ltd. Apr 2023 Director, Managing Executive Officer, in charge of Business Planning, Chimney Co., Ltd. Apr 2024 Director, Managing Executive Officer, in charge of Store Development and Business Development, Chimney Co., Ltd. (current)
1969-09-18
Tsuyoshi TERAWAKI
Director, in charge of Administration and IR/Sustainability Promotion
Jul 2004 Joined Mycal Cantebeaux Co., Ltd. Nov 2008 Joined former Chimney Co., Ltd. Dec 2009 General Manager, Kansai Division, Chimney Co., Ltd. Jul 2011 General Manager, Franchise Division, Chimney Co., Ltd. Jul 2013 Executive Officer, General Manager of Franchise Division, Chimney Co., Ltd. Jan 2015 Executive Officer, General Manager of Business Promotion Department, Chimney Co., Ltd. Mar 2016 Director, Executive Officer, General Manager of Franchise Division, Chimney Co., Ltd. Feb 2018 Director, Managing Executive Officer, in charge of Administration and General Manager of General Affairs Department, Chimney Co., Ltd. Mar 2019 Director, Managing Executive Officer, in charge of Administration, Chimney Co., Ltd. Oct 2019 Director, Managing Executive Officer, in charge of Administration and General Manager of Franchise Division, Chimney Co., Ltd. Mar 2020 Director, Managing Executive Officer, General Manager of Franchise Division, Chimney Co., Ltd. Apr 2023 Director, Managing Executive Officer, in charge of Administration, Chimney Co., Ltd. Jul 2023 Director, Managing Executive Officer, in charge of Administration and IR/Sustainability Promotion, Chimney Co., Ltd. (current)
1963-03-23
Makoto ABE
Director, in charge of Finance and Accounting
Oct 1998 Joined Tohmatsu & Co. (now Deloitte Tohmatsu LLC) Apr 2002 Registered as Certified Public Accountant Oct 2013 Joined Chimney Co., Ltd., General Manager of Administration Division Jan 2014 General Manager of Finance and Accounting Department, Chimney Co., Ltd. Mar 2014 Executive Officer, General Manager of Finance and Accounting Department, Chimney Co., Ltd. Mar 2016 Director, Executive Officer, General Manager of Finance and Accounting Department, Chimney Co., Ltd. Jun 2017 Executive Officer, General Manager of Finance and Accounting Department, Chimney Co., Ltd. Mar 2020 Executive Officer, in charge of Finance and Accounting, Chimney Co., Ltd. Jun 2021 Director, Executive Officer, in charge of Finance and Accounting, Chimney Co., Ltd. Jun 2025 Director, Managing Executive Officer, in charge of Finance and Accounting, Chimney Co., Ltd. (current)
1972-01-26
Kikuo NUKATSUKA
Director
Apr 1997 Joined Yamaya Co., Ltd. Apr 2004 Area Manager, Ibaraki Area, Yamaya Co., Ltd. Apr 2007 Manager, Sales Division, Sales Department, Yamaya Co., Ltd. Nov 2007 Sales Section Chief, Sales Department, Yamaya Co., Ltd. Oct 2016 Deputy General Manager, Sales Department, Yamaya Co., Ltd. Mar 2020 Deputy General Manager, Product Department, Yamaya Co., Ltd. Oct 2020 General Manager, Product Department, Yamaya Co., Ltd. Jun 2021 Executive Officer, General Manager of Product Department, Yamaya Co., Ltd. Jun 2021 Director, Chimney Co., Ltd. May 2022 Representative Director, President, Yamaya Shoryu Co., Ltd. (current) Jun 2022 Director, Yamaya Co., Ltd. (current) Jun 2024 Director, Tsubohachi Co., Ltd. (current) Jun 2024 Director, Chimney Co., Ltd. (current)
1967-11-26
Yuki TABARAGUCHI
Director
Apr 1994 Joined Yamaya Co., Ltd. Jun 2006 Section Chief, Accounting Department, Yamaya Co., Ltd. Mar 2007 Deputy General Manager, Accounting Department, Yamaya Co., Ltd. Jun 2012 General Manager, Accounting Department, Yamaya Co., Ltd. Jun 2014 Executive Officer, General Manager of Accounting Department, Yamaya Co., Ltd. (current) Jun 2017 Director, Chimney Co., Ltd. (current) Nov 2018 Director, Tsubohachi Co., Ltd. (current)
1971-02-16
Satoshi OTAKE
Director
Apr 1996 Joined Yamaya Co., Ltd. Jun 2010 General Manager, Product Department, Yamaya Co., Ltd. Jun 2012 Audit & Supervisory Board Member, Yamaya Shoryu Co., Ltd. Jun 2014 Executive Officer, General Manager of Product Department, Yamaya Co., Ltd. Jun 2014 Director, Yamaya Hokuriku Co., Ltd. (now Yamaya Higashi-Nihon Co., Ltd.) Jun 2015 Director, Executive Officer, General Manager of Product Department, Yamaya Co., Ltd. Jul 2020 Director, Executive Officer, General Manager of Sales Department, Yamaya Co., Ltd. Sep 2021 Director, Executive Officer, General Manager of Internal Audit Office, Yamaya Co., Ltd. Jun 2022 Director, Chimney Co., Ltd. (current) Jun 2022 Executive Officer, General Manager of Store Development Department, Yamaya Co., Ltd. (current)
1974-01-18
Hitoshi OZEKI
Director
Apr 1982 Joined Nihon Gourmet Finance Co., Ltd. (now Jafco Group Co., Ltd.) Apr 1988 Manager, Investment Section 2, Investment Department 2, Nihon Gourmet Finance Co., Ltd. Oct 1990 Sendai Branch Manager, Nihon Gourmet Finance Co., Ltd. Jul 1995 Deputy General Manager, Human Resources Department, Nihon Gourmet Finance Co., Ltd. Apr 1998 Investment Team Manager, Investment Group 1, Nihon Gourmet Finance Co., Ltd. Apr 2006 General Manager, Investment Department 1, Investment Management Division 4, Nihon Gourmet Finance Co., Ltd. Apr 2010 General Manager, Development Investment Department 1, Development Investment Management Division, Nihon Gourmet Finance Co., Ltd. Oct 2011 Joined Yusei Audit Corporation Jul 2012 Appointed Specialist Staff, Yusei Audit Corporation Feb 2013 Representative Director, Yusei Advisory Co., Ltd. Jun 2017 Director, Chimney Co., Ltd. (current) Jul 2018 Partner, Taiyo Audit Corporation Aug 2023 Resigned from Taiyo Audit Corporation Jun 2024 Director, PC Depot Corporation
1958-08-14
Tsunemasa NAGAYAMA
Director
Apr 1982 Joined Nikka Whisky Distilling Co., Ltd. Sep 2007 General Manager, Shochu Department, Sales Division, Asahi Breweries, Ltd. Mar 2010 Executive Officer, Deputy General Manager, Distribution Department, Sales Division, Asahi Breweries, Ltd. Mar 2014 Executive Officer, General Manager of Distribution Department, Sales Division, Asahi Breweries, Ltd. Mar 2020 Managing Executive Officer, General Manager, Corporate Sales Division, Asahi Breweries, Ltd. Mar 2022 Full-time Advisor, Sales Division, Asahi Breweries, Ltd. Mar 2023 Retired from Asahi Breweries, Ltd. Jun 2023 Director, Chimney Co., Ltd. (current)
1959-04-17
Masaji NAGAI
Full-time Corporate Auditor
Jan 1987 Joined Tsubohachi Co., Ltd. Apr 2002 General Manager, Accounting Department, Tsubohachi Co., Ltd. May 2006 Director, Tsubohachi Liquor Sales Co., Ltd. Jun 2009 Director, Deputy General Manager of Administration and General Manager of Accounting Department, Tsubohachi Co., Ltd. Jun 2010 Director, General Manager of Administration Division and General Manager of Accounting Department, Tsubohachi Co., Ltd. Apr 2015 Director, General Manager of Administration Division, Tsubohachi Co., Ltd. Jun 2018 Representative Director, Tsubohachi Liquor Sales Co., Ltd. Jun 2019 Full-time Corporate Auditor, Chimney Co., Ltd. (current) Jul 2019 Corporate Auditor, Koh Foods Corporation (current) Jul 2019 Corporate Auditor, Mecha Uo ga Suki Co., Ltd. (current) Dec 2019 Corporate Auditor, Seeds Life Co., Ltd.
1959-03-10
Katsuaki HAYASAKA
Corporate Auditor
Oct 1998 Joined Yamaya Co., Ltd. Apr 2001 Section Chief, Accounting Department, Yamaya Co., Ltd. Jun 2006 Deputy General Manager, Accounting Department, Yamaya Co., Ltd. Feb 2008 General Manager, Accounting Department, Yamaya Co., Ltd. Jun 2012 Full-time Corporate Auditor, Yamaya Co., Ltd. (current) Dec 2018 Corporate Auditor, Tsubohachi Co., Ltd. (current) Jun 2019 Corporate Auditor, Yamaya Higashi-Nihon Co., Ltd. (current) Jan 2021 Corporate Auditor, Yamaya Kansai Co., Ltd. (current) Jun 2021 Corporate Auditor, Chimney Co., Ltd. (current)
1959-03-07
Nobuo KOSHINAKA
Corporate Auditor
Apr 1968 Joined Sapporo Regional Taxation Bureau, General Affairs Department Jul 2007 Director, Mukojima Tax Office Jul 2008 Director, Arakawa Tax Office Oct 2009 Principal, Nobuo Koshinaka Certified Tax Accountant Office (current) Mar 2013 Corporate Auditor, Chimney Co., Ltd. (current)
1949-08-25
Large Shareholding Reports
No filings
Disclosures
No disclosures
Primary Source Filings
TDnet
2026-08-12
Q1 Earnings Flash
FY ending Mar 2027
EDINET
2026-06-22
Annual Securities Report
Period: Apr 2025 – Mar 2026
TDnet
2026-02-10
Q3 Earnings Flash
FY ending Mar 2026
EDINET
2025-11-14
Semi-Annual Securities Report
Period: Apr 2025 – Mar 2026
TDnet
2025-08-12
Q1 Earnings Flash
FY ending Mar 2026
EDINET
2025-06-16
Annual Securities Report
Period: Apr 2024 – Mar 2025
TDnet
2025-02-12
Q3 Earnings Flash
FY ending Mar 2025
EDINET
2024-11-13
Semi-Annual Securities Report
Period: Apr 2024 – Mar 2025
TDnet
2024-08-08
Q1 Earnings Flash
FY ending Mar 2025
EDINET
2024-06-18
Annual Securities Report
Period: Apr 2023 – Mar 2024
EDINET
2024-02-13
Quarterly Securities Report
Period: Oct 2023 – Dec 2023
EDINET
2023-11-14
Quarterly Securities Report
Period: Jul 2023 – Sep 2023
EDINET
2023-08-14
Quarterly Securities Report
Period: Apr 2023 – Jun 2023
EDINET
2023-06-20
Annual Securities Report
Period: Apr 2022 – Mar 2023
EDINET
2023-02-14
Quarterly Securities Report
Period: Oct 2022 – Dec 2022
EDINET
2022-11-14
Quarterly Securities Report
EDINET
2022-08-15
Quarterly Securities Report
EDINET
2022-06-21
Annual Securities Report
EDINET
2022-02-14
Quarterly Securities Report
EDINET
2021-11-15
Quarterly Securities Report
EDINET
2021-08-13
Quarterly Securities Report
EDINET
2021-06-23
Annual Securities Report
EDINET
2021-02-15
Quarterly Securities Report
Ask AI
I have this company's financials, ownership, and management on hand. Ask me anything from an M&A perspective.
End of Preview

Try the full product

Free demo (no time limit, up to 10 companies). Explore Comps, DCF, LBO, WACC on every screen. Excel export is on the paid plan.

Free Demo (No Time Limit, 10 Companies) →