Consumer Cyclical / RestaurantsTokyo
$219.00
+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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $484.5M · quality 59.7/100
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
45/100
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
$3.0B
P/E
24.3x
↑EV/EBITDA
7.5x
↓ROE
29.3%
↑Gross Margin
66.6%
↑Debt/Equity
1.11
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+26.4%
FCF CAGR
+22.0%
FCF margin
9.2%
FCF / Net income
1.28x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.26B · net income $378.0M · FCF $484.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.26B | $5.26B | $5.02B | $4.21B | $2.60B |
| Net Income | $378.0M | $378.0M | $330.8M | $206.3M | $600000.00 |
| EBITDA | $402.6M | $402.6M | $394.7M | $288.6M | $131.7M |
| EPS | 27.60 | 27.60 | 24.15 | 15.06 | 0.04 |
| Gross Margin | 66.6% | 66.6% | 65.2% | 66.4% | 58.6% |
| Operating Margin | 6.2% | 6.2% | 5.0% | 1.3% | -27.5% |
| Net Margin | 7.2% | 7.2% | 6.6% | 4.9% | 0.0% |
| Balance Sheet | |||||
| Debt/Equity | 1.11 | 1.11 | 3.28 | 6.26 | 9.78 |
| Current Ratio | 1.71 | 1.71 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $484.5M | $484.5M | $249.8M | $1.10B | $267.1M |
| Returns | |||||
| ROE | 29.3% | 29.3% | 36.3% | 36.0% | 0.2% |
| Valuation | |||||
| P/E | 24.28 | 24.28 | 11.47 | 15.41 | 5650.00 |
| EV/EBITDA | 7.52 | 7.52 | 10.91 | 13.70 | 37.70 |
| P/B | 2.33 | 2.33 | 4.17 | 5.55 | 8.38 |
| Growth & Yield | |||||
| Revenue Growth | 4.9% | 4.9% | 19.1% | 61.7% | — |
| EPS Growth | 14.3% | 14.3% | 60.4% | 37550.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-11.0%
EPS terminal req.
$19.43
Spread vs growth
25.3%
5Y implied EPS CAGR
-3.2%
EPS terminal req.
$23.51
Spread vs growth
17.4%
10Y implied EPS CAGR
3.2%
EPS terminal req.
$37.87
Spread vs growth
11.1%
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
-9.9%
Start / end P/E
10.1x → 7.9x
EPS bridge
24.15 → 27.60
Residual
-3.0%
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.