Consumer Cyclical / RestaurantsTokyo
$1435.00
-43.00 (-2.89%)
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 $2.0B · quality 79.3/100
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
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
$43.2B
P/E
23.6x
↑EV/EBITDA
10.8x
↑ROE
16.5%
↑Gross Margin
70.2%
↑Debt/Equity
0.24
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+20.8%
FCF CAGR
+31.0%
FCF margin
5.3%
FCF / Net income
1.02x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $34.17B · net income $1.76B · FCF $1.80B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $34.17B | $34.17B | $31.78B | $26.12B | $19.40B |
| Net Income | $1.76B | $1.76B | $2.19B | $1.63B | $923.7M |
| EBITDA | $3.59B | $3.59B | $4.01B | $2.83B | $1.87B |
| EPS | 58.32 | 58.32 | 72.44 | 56.52 | — |
| Gross Margin | 70.2% | 70.2% | 70.5% | 70.3% | 70.8% |
| Operating Margin | 8.2% | 8.2% | 10.4% | 8.7% | 5.4% |
| Net Margin | 5.1% | 5.1% | 6.9% | 6.2% | 4.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.24 | 0.24 | 0.29 | 0.71 | 1.94 |
| Current Ratio | 1.96 | 1.96 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.80B | $1.80B | $2.74B | $1.99B | $799.6M |
| Returns | |||||
| ROE | 16.5% | 16.5% | 23.6% | 21.3% | 24.3% |
| Valuation | |||||
| P/E | 23.62 | 23.62 | 22.58 | 26.11 | — |
| EV/EBITDA | 10.77 | 10.77 | 11.53 | 14.58 | 9.39 |
| P/B | 4.06 | 4.06 | 5.33 | 5.57 | 3.94 |
| Growth & Yield | |||||
| Revenue Growth | 7.5% | 7.5% | 21.7% | 34.6% | — |
| EPS Growth | -19.5% | -19.5% | 28.2% | — | — |
| Dividend Yield | 1.7% | 1.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
29.7%
EPS terminal req.
$127.33
Spread vs growth
-49.2%
5Y implied EPS CAGR
21.4%
EPS terminal req.
$154.07
Spread vs growth
-40.9%
10Y implied EPS CAGR
15.6%
EPS terminal req.
$248.13
Spread vs growth
-35.1%
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
+7.5%
Start / end P/E
18.8x → 24.7x
EPS bridge
72.44 → 58.32
Residual
-6.1%
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.