Consumer Cyclical / RestaurantsTokyo
$5320.00
+30.00 (+0.57%)
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 $15.3B · quality 76.0/100
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
59/100
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
$261.4B
P/E
21.6x
↑EV/EBITDA
6.8x
↓ROE
9.5%
↑Gross Margin
58.1%
↑Debt/Equity
0.22
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+21.2%
FCF CAGR
-23.4%
FCF margin
3.0%
FCF / Net income
0.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $256.71B · net income $11.16B · FCF $7.67B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $256.71B | $256.71B | $224.54B | $183.24B | $144.28B |
| Net Income | $11.16B | $11.16B | $8.15B | $5.15B | $5.66B |
| EBITDA | $32.38B | $32.38B | $28.08B | $19.96B | $20.76B |
| EPS | 226.25 | 226.25 | 164.87 | 105.23 | 115.62 |
| Gross Margin | 58.1% | 58.1% | 58.8% | 60.3% | 63.1% |
| Operating Margin | 6.0% | 6.0% | 6.6% | 3.9% | 0.3% |
| Net Margin | 4.3% | 4.3% | 3.6% | 2.8% | 3.9% |
| Balance Sheet | |||||
| Debt/Equity | 0.22 | 0.22 | 0.20 | 0.27 | 0.29 |
| Current Ratio | 2.63 | 2.63 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $7.67B | $7.67B | $15.41B | $15.31B | $17.04B |
| Returns | |||||
| ROE | 9.5% | 9.5% | 7.4% | 5.2% | 6.0% |
| Valuation | |||||
| P/E | 21.63 | 21.63 | 30.51 | 44.71 | 21.60 |
| EV/EBITDA | 6.81 | 6.81 | 7.10 | 9.47 | 4.31 |
| P/B | 2.24 | 2.24 | 2.24 | 2.33 | 1.29 |
| Growth & Yield | |||||
| Revenue Growth | 14.3% | 14.3% | 22.5% | 27.0% | — |
| EPS Growth | 37.2% | 37.2% | 56.7% | -9.0% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
27.8%
EPS terminal req.
$472.06
Spread vs growth
9.4%
5Y implied EPS CAGR
20.3%
EPS terminal req.
$571.19
Spread vs growth
16.9%
10Y implied EPS CAGR
15.1%
EPS terminal req.
$919.91
Spread vs growth
22.2%
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
+10.8%
Start / end P/E
29.3x → 23.5x
EPS bridge
164.87 → 226.25
Residual
-7.3%
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.