Consumer Cyclical / RestaurantsTokyo
$1277.00
-28.00 (-2.11%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $917.0M · quality 72.0/100
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
52/100
C
Piotroski
6/9
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
$26.2B
P/E
20.6x
↑EV/EBITDA
4.9x
↓ROE
7.9%
↑Gross Margin
61.1%
↑Debt/Equity
0.06
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+17.9%
FCF CAGR
+30.9%
FCF margin
2.5%
FCF / Net income
0.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $35.33B · net income $1.74B · FCF $882.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $35.33B | $35.33B | $33.27B | $28.54B | $21.56B |
| Net Income | $1.74B | $1.74B | $1.31B | $132.0M | $627.0M |
| EBITDA | $3.65B | $3.65B | $3.01B | $1.21B | $1.72B |
| EPS | 84.49 | 84.49 | 63.64 | 6.43 | 30.54 |
| Gross Margin | 61.1% | 61.1% | 61.3% | 61.4% | 60.2% |
| Operating Margin | 7.5% | 7.5% | 6.7% | 1.5% | -15.7% |
| Net Margin | 4.9% | 4.9% | 3.9% | 0.5% | 2.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.06 | 0.06 | 0.05 | 0.03 | 0.03 |
| Current Ratio | 2.26 | 2.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $882.0M | $882.0M | $2.28B | $917.0M | $393.0M |
| Returns | |||||
| ROE | 7.9% | 7.9% | 6.3% | 0.7% | 3.1% |
| Valuation | |||||
| P/E | 20.64 | 20.64 | 31.90 | 175.22 | 32.26 |
| EV/EBITDA | 4.95 | 4.95 | 11.00 | 11.52 | 6.82 |
| P/B | 1.20 | 1.20 | 2.00 | 1.15 | 1.01 |
| Growth & Yield | |||||
| Revenue Growth | 6.2% | 6.2% | 16.6% | 32.3% | — |
| EPS Growth | 32.8% | 32.8% | 889.7% | -78.9% | — |
| Dividend Yield | 2.6% | 2.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
10.3%
EPS terminal req.
$113.31
Spread vs growth
22.5%
5Y implied EPS CAGR
10.2%
EPS terminal req.
$137.11
Spread vs growth
22.6%
10Y implied EPS CAGR
10.1%
EPS terminal req.
$220.81
Spread vs growth
22.7%
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
-6.2%
Start / end P/E
22.4x → 15.4x
EPS bridge
63.64 → 84.49
Residual
-10.3%
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.