Consumer Cyclical / RestaurantsTokyo
$797.00
+2.00 (+0.25%)
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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $115.8M · quality 18.3/100
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
60/100
B
Piotroski
7/9
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
$5.5B
P/E
10.1x
↓EV/EBITDA
7.5x
↓ROE
36.9%
↑Gross Margin
73.4%
↑Debt/Equity
3.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+30.2%
FCF CAGR
—
FCF margin
2.6%
FCF / Net income
0.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.77B · net income $175.3M · FCF $123.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.77B | $4.77B | $4.66B | $4.05B | $2.16B |
| Net Income | $175.3M | $175.3M | $89.7M | $-278.7M | $-391.0M |
| EBITDA | $211.6M | $211.6M | $106.6M | $-197.7M | $-311.8M |
| EPS | 30.92 | 30.92 | 15.82 | -49.15 | -68.96 |
| Gross Margin | 73.4% | 73.4% | 70.8% | 70.4% | 71.1% |
| Operating Margin | 4.2% | 4.2% | 1.5% | -8.8% | -51.9% |
| Net Margin | 3.7% | 3.7% | 1.9% | -6.9% | -18.1% |
| Balance Sheet | |||||
| Debt/Equity | 3.45 | 3.45 | 6.53 | 13.39 | — |
| Cash Flow | |||||
| Free Cash Flow | $123.3M | $123.3M | $5.5M | $115.8M | $-880.2M |
| Returns | |||||
| ROE | 36.9% | 36.9% | 39.1% | -248.7% | — |
| Valuation | |||||
| P/E | 10.09 | 10.09 | 23.14 | — | — |
| EV/EBITDA | 7.51 | 7.51 | 19.57 | — | — |
| P/B | 3.73 | 3.73 | 9.03 | 23.68 | — |
| Growth & Yield | |||||
| Revenue Growth | 2.4% | 2.4% | 14.9% | 87.6% | — |
| EPS Growth | 95.4% | 95.4% | 132.2% | 28.7% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
31.8%
EPS terminal req.
$70.72
Spread vs growth
63.7%
5Y implied EPS CAGR
22.6%
EPS terminal req.
$85.57
Spread vs growth
72.9%
10Y implied EPS CAGR
16.1%
EPS terminal req.
$137.81
Spread vs growth
79.3%
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
+153.0%
Start / end P/E
19.9x → 25.8x
EPS bridge
15.82 → 30.92
Residual
+28.1%
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.