Consumer Cyclical / RestaurantsTokyo
$455.00
+1.00 (+0.22%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $299.3M · quality 52.7/100
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
33/100
D
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
$2.6B
P/E
10.9x
↓EV/EBITDA
6.6x
↓ROE
18.4%
↑Gross Margin
70.3%
↑Debt/Equity
1.10
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+11.8%
FCF CAGR
+88.0%
FCF margin
4.1%
FCF / Net income
0.82x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.26B · net income $363.3M · FCF $299.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $7.26B | $7.26B | $6.84B | $6.04B | $5.20B |
| Net Income | $363.3M | $363.3M | $437.0M | $-61.4M | $-448.6M |
| EBITDA | $570.8M | $570.8M | $520.4M | $148.8M | $-151.9M |
| EPS | — | — | 72.99 | -10.21 | -74.68 |
| Gross Margin | 70.3% | 70.3% | 70.6% | 69.5% | 69.4% |
| Operating Margin | 5.0% | 5.0% | 5.1% | -0.1% | -7.9% |
| Net Margin | 5.0% | 5.0% | 6.4% | -1.0% | -8.6% |
| Balance Sheet | |||||
| Debt/Equity | 1.10 | 1.10 | 1.83 | 2.34 | 2.48 |
| Current Ratio | 1.28 | 1.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $299.3M | $299.3M | $414.9M | $107.5M | $45.0M |
| Returns | |||||
| ROE | 18.4% | 18.4% | 26.5% | -4.6% | -31.9% |
| Valuation | |||||
| P/E | 10.93 | 10.93 | 6.23 | — | — |
| EV/EBITDA | 6.65 | 6.65 | 8.04 | 28.01 | — |
| P/B | 1.33 | 1.33 | 1.65 | 1.74 | 1.64 |
| Growth & Yield | |||||
| Revenue Growth | 6.2% | 6.2% | 13.2% | 16.2% | — |
| EPS Growth | — | — | 814.9% | 86.3% | — |
| Dividend Yield | 1.1% | 1.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+1.1%
Start / end P/E
n/dx → n/dx
EPS bridge
72.99 → n/d
Residual
-0.0%
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.