Consumer Cyclical / RestaurantsTokyo
$2841.00
+0.00 (+0.00%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 32% · confianza 24%
FCF escenarios
weak_data · normalized FCF $40.7M · quality 52.3/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
50/100
C
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$2.8B
P/E
27.5x
↑EV/EBITDA
7.9x
↓ROE
7.8%
↑Gross Margin
73.3%
↑Debt/Equity
0.63
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+19.3%
FCF CAGR
-40.9%
FCF margin
1.4%
FCF / Net income
0.40x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.86B · net income $102.5M · FCF $40.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $2.86B | $2.86B | $2.57B | $2.23B | $1.68B |
| Net Income | $102.5M | $102.5M | $100.3M | $201.0M | $62.9M |
| EBITDA | $286.8M | $286.8M | $275.8M | $342.2M | $188.9M |
| EPS | — | — | 109.64 | 299.17 | 93.57 |
| Gross Margin | 73.3% | 73.3% | 73.4% | 72.3% | 72.2% |
| Operating Margin | 7.9% | 7.9% | 8.5% | 11.8% | 2.9% |
| Net Margin | 3.6% | 3.6% | 3.9% | 9.0% | 3.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.63 | 0.63 | 0.60 | 2.71 | 8.26 |
| Current Ratio | 2.50 | 2.50 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $40.7M | $40.7M | $-32.6M | $300.9M | $197.2M |
| Returns | |||||
| ROE | 7.8% | 7.8% | 8.0% | 55.2% | 38.6% |
| Valuation | |||||
| P/E | 27.47 | 27.47 | 21.41 | — | — |
| EV/EBITDA | 7.88 | 7.88 | 5.71 | — | — |
| P/B | 2.15 | 2.15 | 1.72 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 11.5% | 11.5% | 15.4% | 32.1% | — |
| EPS Growth | — | — | -63.4% | 219.7% | — |
| Dividend Yield | 1.7% | 1.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+47.5%
Start / end P/E
n/dx → n/dx
EPS bridge
109.64 → n/d
Residual
+45.8%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.