Consumer Cyclical / RestaurantsTokyo
$2609.00
+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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $6.4B · quality 65.7/100
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
53/100
C
Piotroski
8/9
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
$109.6B
P/E
15.3x
↓EV/EBITDA
5.6x
↓ROE
6.6%
↑Gross Margin
60.2%
↑Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+10.8%
FCF CAGR
-14.3%
FCF margin
4.3%
FCF / Net income
0.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $148.82B · net income $6.88B · FCF $6.44B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $148.82B | $148.82B | $140.63B | $126.86B | $109.36B |
| Net Income | $6.88B | $6.88B | $5.49B | $3.43B | $1.22B |
| EBITDA | $13.93B | $13.93B | $11.72B | $7.95B | $7.63B |
| EPS | 156.97 | 156.97 | 124.89 | 77.56 | 27.63 |
| Gross Margin | 60.2% | 60.2% | 59.9% | 58.9% | 58.8% |
| Operating Margin | 6.5% | 6.5% | 5.2% | 2.3% | -1.6% |
| Net Margin | 4.6% | 4.6% | 3.9% | 2.7% | 1.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Current Ratio | 2.48 | 2.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.44B | $6.44B | $6.87B | $-221.0M | $10.22B |
| Returns | |||||
| ROE | 6.6% | 6.6% | 5.5% | 3.6% | 1.3% |
| Valuation | |||||
| P/E | 15.29 | 15.29 | 16.22 | 25.22 | 56.24 |
| EV/EBITDA | 5.56 | 5.56 | 4.75 | 7.04 | 4.68 |
| P/B | 1.10 | 1.10 | 0.90 | 0.90 | 0.73 |
| Growth & Yield | |||||
| Revenue Growth | 5.8% | 5.8% | 10.8% | 16.0% | — |
| EPS Growth | 25.7% | 25.7% | 61.0% | 180.7% | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
13.8%
EPS terminal req.
$231.51
Spread vs growth
11.9%
5Y implied EPS CAGR
12.3%
EPS terminal req.
$280.12
Spread vs growth
13.4%
10Y implied EPS CAGR
11.1%
EPS terminal req.
$451.14
Spread vs growth
14.6%
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
+1.4%
Start / end P/E
21.1x → 16.6x
EPS bridge
124.89 → 156.97
Residual
-5.4%
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.