Consumer Cyclical / RestaurantsTokyo
$906.00
-6.00 (-0.66%)
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 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $-1.9M · quality 48.0/100
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
44/100
C
Piotroski
4/9
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
$1.4B
P/E
25.5x
↑EV/EBITDA
8.4x
↓ROE
28.9%
↑Gross Margin
80.6%
↑Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.6%
FCF CAGR
—
FCF margin
2.8%
FCF / Net income
0.70x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.66B · net income $143.9M · FCF $101.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.66B | $3.66B | $3.59B | $3.09B | $2.43B |
| Net Income | $143.9M | $143.9M | $177.4M | $-238.7M | $13.7M |
| EBITDA | $142.3M | $142.3M | $144.3M | $-217.3M | $64.3M |
| EPS | — | — | 93.15 | -173.46 | 8.74 |
| Gross Margin | 80.6% | 80.6% | 80.0% | 77.2% | 72.5% |
| Operating Margin | 3.9% | 3.9% | 3.7% | -8.4% | -28.2% |
| Net Margin | 3.9% | 3.9% | 4.9% | -7.7% | 0.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.20 | 0.20 | 0.47 | 0.77 | 0.26 |
| Current Ratio | 1.75 | 1.75 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $101.1M | $101.1M | $-1.9M | $-231.8M | $-1.6M |
| Returns | |||||
| ROE | 28.9% | 28.9% | 46.0% | -99.3% | 2.9% |
| Valuation | |||||
| P/E | 25.51 | 25.51 | 10.01 | — | 64.42 |
| EV/EBITDA | 8.41 | 8.41 | 9.12 | — | 8.17 |
| P/B | 2.84 | 2.84 | 3.77 | 4.15 | 1.83 |
| Growth & Yield | |||||
| Revenue Growth | 2.1% | 2.1% | 16.0% | 27.0% | — |
| EPS Growth | — | — | 153.7% | -2084.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+2.4%
Start / end P/E
n/dx → n/dx
EPS bridge
93.15 → n/d
Residual
+2.4%
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.