Consumer Cyclical / RestaurantsTokyo
$1278.00
+49.00 (+3.99%)
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 $862.4M · 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
33/100
D
Piotroski
7/9
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
$16.3B
P/E
35.0x
↑EV/EBITDA
12.9x
↑ROE
18.7%
↑Gross Margin
65.5%
↑Debt/Equity
2.95
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
7.6%
FCF / Net income
1.97x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.29B · net income $436.7M · FCF $862.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.29B | $11.29B | $10.26B | $8.82B | — |
| Net Income | $436.7M | $436.7M | $169.5M | $17.4M | — |
| EBITDA | $1.72B | $1.72B | $1.45B | $1.35B | — |
| EPS | 34.27 | 34.27 | 13.30 | 1.36 | — |
| Gross Margin | 65.5% | 65.5% | 66.7% | 66.5% | — |
| Operating Margin | 6.8% | 6.8% | 4.3% | 3.8% | — |
| Net Margin | 3.9% | 3.9% | 1.7% | 0.2% | — |
| Balance Sheet | |||||
| Debt/Equity | 2.95 | 2.95 | 3.47 | 4.24 | -27.58 |
| Current Ratio | 0.56 | 0.56 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $862.4M | $862.4M | $1.08B | $655.9M | — |
| Returns | |||||
| ROE | 18.7% | 18.7% | 8.9% | 1.0% | — |
| Valuation | |||||
| P/E | 35.01 | 35.01 | — | — | — |
| EV/EBITDA | 12.94 | 12.94 | — | — | — |
| P/B | 6.97 | 6.97 | — | — | — |
| Growth & Yield | |||||
| Revenue Growth | 10.1% | 10.1% | 16.3% | — | — |
| EPS Growth | 157.7% | 157.7% | 876.7% | — | — |
| Dividend Yield | 0.8% | 0.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
49.0%
EPS terminal req.
$113.40
Spread vs growth
108.6%
5Y implied EPS CAGR
32.0%
EPS terminal req.
$137.22
Spread vs growth
125.7%
10Y implied EPS CAGR
20.5%
EPS terminal req.
$220.99
Spread vs growth
137.2%
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
+93.6%
Start / end P/E
49.9x → 37.3x
EPS bridge
13.30 → 34.27
Residual
-39.7%
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.