Consumer Cyclical / RestaurantsTokyo
$4160.00
-25.00 (-0.60%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.5B · quality 78.3/100
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
58/100
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
$61.9B
P/E
31.5x
↑EV/EBITDA
14.4x
↑ROE
9.1%
↑Gross Margin
67.2%
↑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
+15.7%
FCF CAGR
+50.3%
FCF margin
6.4%
FCF / Net income
0.98x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $30.22B · net income $1.97B · FCF $1.93B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $30.22B | $30.22B | $26.62B | $23.38B | $19.51B |
| Net Income | $1.97B | $1.97B | $1.72B | $1.00B | $687.1M |
| EBITDA | $3.70B | $3.70B | $3.29B | $2.33B | $1.86B |
| EPS | — | — | 115.08 | 67.33 | 46.04 |
| Gross Margin | 67.2% | 67.2% | 67.6% | 65.5% | 67.3% |
| Operating Margin | 9.7% | 9.7% | 9.5% | 7.0% | 3.8% |
| Net Margin | 6.5% | 6.5% | 6.4% | 4.3% | 3.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.02 | 0.02 | 0.05 |
| Current Ratio | 2.86 | 2.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.93B | $1.93B | $1.52B | $1.47B | $567.9M |
| Returns | |||||
| ROE | 9.1% | 9.1% | 8.5% | 5.4% | 3.8% |
| Valuation | |||||
| P/E | 31.46 | 31.46 | 31.72 | 47.16 | 52.11 |
| EV/EBITDA | 14.43 | 14.43 | 14.37 | 17.25 | 16.07 |
| P/B | 2.85 | 2.85 | 2.71 | 2.54 | 2.00 |
| Growth & Yield | |||||
| Revenue Growth | 13.5% | 13.5% | 13.9% | 19.8% | — |
| EPS Growth | — | — | 70.9% | 46.2% | — |
| Dividend Yield | 0.7% | 0.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+19.2%
Start / end P/E
n/dx → n/dx
EPS bridge
115.08 → n/d
Residual
+18.5%
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.