“The latter criteria is intended to help sales by locating in markets with an established customer population but hasn’t always correlated with its highest unit volumes,” Saleh wrote.
“With a nascent footprint, we see significant opportunity for further unit expansion,” he added.
The roadmap looks as follows: 300 or so restaurants across 70 markets. That would mean 89 additional locations in existing states and roughly 185 in new ones. If Kura grows at 20 percent annually, as management stated, it would more than double in the next five years.
“While we recognize the challenges in taking a restaurant concept from a quasi-regional to national scale, we believe Kura’s unique nature, best-in-class unit metrics and international track record will work to its advantage,” Saleh said.
He added that Kura appears well suited to develop on the East and West Coasts given population levels, targeted demographics, and higher seafood consumption. It has spots planned for Fort Lee, New Jersey, and Bellevue, Washington, in 2020, and Washington D.C. likely in 2021–2022.
In the interim, though, there is ample white space in its existing DMAs and fresh areas on the East Coast to sustain growth without having to stretch for locations where seafood suppluy would be stressed or pricey, Saleh said.
Kura said it believes Southern California, Northern California, and Texas can each support 20-plus restaurants.
In regards to the supply chain, it’s likely where Kura will face the greatest obstacle as it moves inward. The brand’s largest commodities are salmon, tuna, yellowtail, snapper, and scallops, which collectively account for 60–70 percent of commodity expense. About 75 percent of Kura’s food and beverages come from JFC International (47 percent of purchases), and Wismettac Asian Foods (28 percent). Both have been partners with Kura since 2009.
“They also have extensive U.S. seafood and food supply operations with facilities on the East and West Coasts, Chicago, Texas and the Southwest. Given their extensive distribution network, we believe these suppliers are capable of supporting’s Kura’s unit growth over the near- and medium-term with the only potential complication being modestly higher shipping cost,” Saleh said.
How to classify Kura?
Saleh rightfully pointed out that it’s tough to generate a peer group for Kura. It falls somewhere between casual dining and fast casual on several characteristics. The scale potential feels fast casual. The sit-down format and economic drivers, however, are akin to casual dining. The result is average-unit volumes squarely in the middle of the casual-dining range but one of the smaller real-estate footprints in the game at 3,200—lower than the typical 5,000–7,500 box, and slightly larger than the mid 2,000 figure of fast-casual leaders.
Average check around the $19 mark is much closer to sit-down brands, though, but with very high sales productivity.
Here’s a slice of that picture:
Average-unit size (from BTIG estimates and company documents):
- Kura Sushi: 3,200
- Cheesecake Factory: 10,950
- Chili’s: 5,150
- Olive Garden: 7,700
- Red Robin: 5,100
- Texas Roadhouse: 7,350
And corresponding average-unit volumes (as of last fiscal year:
- Kura Sushi: $3.5M
- Cheesecake Factory: $10.7M
- Chili’s: $2.9M
- Chipotle: $2M
- Olive Garden: $5M
- Red Robin: $2.8M
- Texas Roadhouse: $5.2M
Average check (BTIG estimates and company documents as of last fiscal year)
- Kura Sushi: $18.37
- Cheesecake Factory: $22.60
- Chili’s: $15.70
- Chipotle: $13
- Olive Garden: $19
- Red Robin: $12.92
- Texas Roadhouse: $17.09
Kura has a pretty wide AUV range right now—$2–$5 million—making up that $3.5 million figure. That’s not uncommon for new concepts. Restaurants often open with high sales volumes and soar during honeymoon periods that can stretch six months, Saleh said.
“Sales volumes in the first year can be very volatile owing to the honeymoon period, varied brand awareness and market factors but typically begin to stabilize in the second year and build from there,” he wrote. “This initial volatility will likely continue as units open in markets like New York, Boston and Washington DC with high population density but less brand awareness before steadying as awareness and mix of established markets grows.”
As mentioned earlier, Saleh estimated Kura’s new unit cash-on-cash returns at 40–45 percent once restaurants reach maturity, “one of the strongest return profiles in the industry owing to the high sales productivity and modest development cost.” Maturity usually is achieved by the third year, he added, as sales volumes build, restaurant margins progress, and initial operating inefficiencies wear off.
Compare the new unit economics (BTIG estimates and company documents)
Kura Sushi
- Average unit sales: $3.5M
- Restaurant margin: 20 percent
- Restaurant profit: $700,000
- Development cost: $1.6M
- Cash-on-cash return: 44 percent
Cheesecake Factory
- Average unit sales: $10.7M
- Restaurant margin: 17 percent
- Restaurant profit: $1.819M
- Development cost: $8.5M
- Cash-on-cash return: 21 percent
Chipotle
- Average unit sales: $2M
- Restaurant margin: 18.7 percent
- Restaurant profit: $374,000
- Development cost: $750,00
- Cash-on-cash return: 50 percent
Domino’s
- Average unit sales: $1.15M
- Restaurant margin: 12.2 percent
- Restaurant profit: $140,300
- Development cost: $300,000
- Cash-on-cash return: 47 percent
Olive Garden
- Average unit sales: $5M
- Restaurant margin: 21.7 percent
- Restaurant profit: $1.085M
- Development cost: $4M
- Cash-on-cash return: 27 percent
Texas Roadhouse
- Average unit sales: $5.2M
- Restaurant margin: 17.4 percent
- Restaurant profit: $904,800
- Development cost: $3.3M
- Cash-on-cash return: 27 percent
Wingstop
- Average unit sales: $1.1M
- Restaurant margin: 17 percent
- Restaurant profit: $187,000
- Development cost: $380,000
- Cash-on-cash return: 49 percent
Saleh’s estimate of $1,100 in sales per square foot for Kura would be $300 more than Chipotle and $100 more than Cheesecake Factory. The sales productivity dwarfs that of Olive Garden and Texas Roadhouse, he added, but is roughly double more traditional concepts like Chili’s and Red Robin. “The concept’s relatively small unit size and largely self-service model, which allows customers greater control over their dining time and likely results in faster table turns, both contribute to this high productivity. This latter point about customer turnover and faster table turns is demonstrated by looking at transactions per square foot, where Kura is also ahead of most competitors by a wide margin,” he said.
Productivity break down (BTIG estimates and company documents):
Kura Sushi
- Average unit sales: $3.5M
- Average size: 3,200
- Sales/square foot: $1,094
- Average check: $18.37
- Annual transactions: 190,528
- Transactions/square foot: 59.5
Cheesecake Factory
- Average unit sales: $10.7M
- Average size: 10,950
- Sales/square foot: $978
- Average check: $22.60
- Annual transactions: 473,451
- Transactions/square foot: 43.2
Chili’s
- Average unit sales: $2.85M
- Average size: 5,150
- Sales/square foot: $553
- Average check: $15.70
- Annual transactions: 181,529
- Transactions/square foot: 35.2
Chipotle
- Average unit sales: $2M
- Average size: 2,500
- Sales/square foot: $800
- Average check: $13
- Annual transactions: 153,846
- Transactions/square foot: 61.5
Olive Garden
- Average unit sales: $5M
- Average size: 7,700
- Sales/square foot: $649
- Average check: $19
- Annual transactions: 263,158
- Transactions/square foot: 34.2
Red Robin
- Average unit sales: $2.785M
- Average size: 5,150
- Sales/square foot: $541
- Average check: $12.92
- Annual transactions: 215,557
- Transactions/square foot: 41.9
Texas Roadhouse
- Average unit sales: $5.2M
- Average size: 7,350
- Sales/square foot: $707
- Average check: $17.09
- Annual transactions: 304,272
- Transactions/square foot: 41.4
What does this all mean? Saleh breaks it down.
“In our view, this high transaction productivity indicates strong demand from customers, providing the concept authority to build more restaurants,” he wrote. “Conversely though, we are also concerned that this high productivity limits future traffic gains as restaurants don’t have much available capacity at peak times. We believe this means traffic gains will have to be generated from off-peak hours, which is generally hard to accomplish in casual dining, or through off-premises sales. We believe the majority of Kura’s restaurants are at or near capacity during lunch and dinner, meaning same-store sales will have to be driven by menu pricing and check growth.”