Consumer Cyclical / RestaurantsTokyo
$1634.00
-54.00 (-3.20%)
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 32% · confianza 23%
FCF escenarios
weak_data · normalized FCF $342.7M · quality 51.3/100
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
48/100
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
$17.7B
P/E
20.8x
↑EV/EBITDA
9.7x
↑ROE
18.2%
↑Gross Margin
58.2%
↑Debt/Equity
0.46
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+24.5%
FCF CAGR
-16.9%
FCF margin
5.6%
FCF / Net income
1.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.09B · net income $744.6M · FCF $1.18B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $21.09B | $21.09B | $16.86B | $14.07B | $10.92B |
| Net Income | $744.6M | $744.6M | $380.4M | $357.9M | $743.1M |
| EBITDA | $1.40B | $1.40B | $1.16B | $1.04B | $1.61B |
| EPS | 81.02 | 81.02 | 41.39 | 38.94 | 81.04 |
| Gross Margin | 58.2% | 58.2% | 59.9% | 61.9% | 64.1% |
| Operating Margin | 5.6% | 5.6% | 5.0% | 5.4% | -1.5% |
| Net Margin | 3.5% | 3.5% | 2.3% | 2.5% | 6.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.46 | 0.46 | 0.87 | 0.89 | 1.55 |
| Current Ratio | 1.43 | 1.43 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.18B | $1.18B | $-388.8M | $342.7M | $2.05B |
| Returns | |||||
| ROE | 18.2% | 18.2% | 15.4% | 16.2% | 38.3% |
| Valuation | |||||
| P/E | 20.83 | 20.83 | 34.98 | 42.66 | 21.61 |
| EV/EBITDA | 9.69 | 9.69 | 11.74 | 14.58 | 9.90 |
| P/B | 3.67 | 3.67 | 5.39 | 6.92 | 8.28 |
| Growth & Yield | |||||
| Revenue Growth | 25.1% | 25.1% | 19.8% | 28.9% | — |
| EPS Growth | 95.7% | 95.7% | 6.3% | -51.9% | — |
| Dividend Yield | 0.9% | 0.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
21.4%
EPS terminal req.
$144.99
Spread vs growth
74.3%
5Y implied EPS CAGR
16.7%
EPS terminal req.
$175.44
Spread vs growth
79.0%
10Y implied EPS CAGR
13.3%
EPS terminal req.
$282.55
Spread vs growth
82.4%
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
+18.8%
Start / end P/E
33.5x → 20.2x
EPS bridge
41.39 → 81.02
Residual
-38.1%
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.