Consumer Cyclical / RestaurantsTokyo
$1612.00
-24.00 (-1.47%)
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 $3.8B · quality 54.0/100
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
41/100
C
Piotroski
5/9
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
$128.1B
P/E
35.6x
↑EV/EBITDA
9.4x
↑ROE
5.6%
↑Gross Margin
59.2%
↑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
+10.2%
FCF CAGR
—
FCF margin
1.6%
FCF / Net income
1.06x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $245.11B · net income $3.61B · FCF $3.81B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $245.11B | $245.11B | $234.95B | $211.41B | $183.05B |
| Net Income | $3.61B | $3.61B | $3.23B | $863.0M | $744.0M |
| EBITDA | $15.36B | $15.36B | $15.24B | $11.32B | $9.76B |
| EPS | 45.34 | 45.34 | 40.55 | 10.73 | 9.24 |
| Gross Margin | 59.2% | 59.2% | 59.3% | 56.4% | 54.9% |
| Operating Margin | 2.2% | 2.2% | 2.4% | 1.2% | -0.6% |
| Net Margin | 1.5% | 1.5% | 1.4% | 0.4% | 0.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.63 | 0.63 | 0.64 | 0.63 | 0.56 |
| Current Ratio | 1.25 | 1.25 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.81B | $3.81B | $7.78B | $1.41B | $-586.0M |
| Returns | |||||
| ROE | 5.6% | 5.6% | 5.5% | 1.6% | 1.5% |
| Valuation | |||||
| P/E | 35.57 | 35.57 | 48.82 | 164.18 | 185.24 |
| EV/EBITDA | 9.44 | 9.44 | 11.28 | 13.94 | 15.69 |
| P/B | 1.97 | 1.97 | 2.70 | 2.55 | 2.70 |
| Growth & Yield | |||||
| Revenue Growth | 4.3% | 4.3% | 11.1% | 15.5% | — |
| EPS Growth | 11.8% | 11.8% | 277.8% | 16.1% | — |
| Dividend Yield | 0.9% | 0.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
46.7%
EPS terminal req.
$143.04
Spread vs growth
-34.8%
5Y implied EPS CAGR
30.7%
EPS terminal req.
$173.08
Spread vs growth
-18.9%
10Y implied EPS CAGR
19.9%
EPS terminal req.
$278.74
Spread vs growth
-8.1%
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
+5.9%
Start / end P/E
37.8x → 35.5x
EPS bridge
40.55 → 45.34
Residual
-0.7%
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.