Consumer Cyclical / RestaurantsTokyo
$89.00
-2.00 (-2.20%)
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 $44.4M · quality 80.7/100
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
39/100
D
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
$3.3B
P/E
49.7x
↑EV/EBITDA
39.7x
↑ROE
1.1%
↓Gross Margin
49.5%
↑Debt/Equity
0.00
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.3%
FCF CAGR
+24.9%
FCF margin
3.8%
FCF / Net income
3.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.46B · net income $18.4M · FCF $55.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.46B | $1.46B | $1.42B | $1.43B | $1.29B |
| Net Income | $18.4M | $18.4M | $37.6M | $35.6M | $-83.1M |
| EBITDA | $61.6M | $61.6M | $82.0M | $105.6M | $10.1M |
| EPS | 0.58 | 0.58 | 1.19 | 1.16 | -2.74 |
| Gross Margin | 49.5% | 49.5% | 50.6% | 50.3% | 49.4% |
| Operating Margin | 1.7% | 1.7% | 2.6% | -2.3% | -3.6% |
| Net Margin | 1.3% | 1.3% | 2.6% | 2.5% | -6.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.00 | 0.00 | 0.00 | 0.41 | 0.56 |
| Current Ratio | 1.12 | 1.12 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $55.6M | $55.6M | $33.9M | $44.4M | $28.5M |
| Returns | |||||
| ROE | 1.1% | 1.1% | 2.5% | 2.5% | -6.0% |
| Valuation | |||||
| P/E | 49.72 | 49.72 | 95.63 | 98.79 | — |
| EV/EBITDA | 39.72 | 39.72 | 41.33 | 32.19 | 227.43 |
| P/B | 1.73 | 1.73 | 2.39 | 2.45 | 1.41 |
| Growth & Yield | |||||
| Revenue Growth | 2.7% | 2.7% | -0.2% | 10.8% | — |
| EPS Growth | -51.3% | -51.3% | 2.9% | 142.3% | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
138.8%
EPS terminal req.
$7.90
Spread vs growth
-190.1%
5Y implied EPS CAGR
75.1%
EPS terminal req.
$9.56
Spread vs growth
-126.4%
10Y implied EPS CAGR
38.8%
EPS terminal req.
$15.39
Spread vs growth
-90.1%
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
-11.3%
Start / end P/E
86.6x → 153.4x
EPS bridge
1.19 → 0.58
Residual
-39.6%
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.