Consumer Cyclical / RestaurantsTokyo
$1781.50
+5.00 (+0.28%)
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 $18.2B · quality 60.0/100
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
23/100
D
Piotroski
3/9
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
$189.4B
P/E
112.7x
↑EV/EBITDA
34.6x
↑ROE
1.6%
↓Gross Margin
58.2%
↑Debt/Equity
2.10
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+15.3%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $269.16B · net income $1.25B · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $269.16B | $269.16B | $241.28B | $220.83B | $175.63B |
| Net Income | $1.25B | $1.25B | $2.90B | $-6.80B | $1.44B |
| EBITDA | $8.12B | $8.12B | $32.12B | $17.18B | $27.72B |
| EPS | 7.45 | 7.45 | 27.52 | -84.45 | 11.31 |
| Gross Margin | 58.2% | 58.2% | 57.8% | 56.2% | 55.1% |
| Operating Margin | 3.9% | 3.9% | 4.0% | 0.0% | 4.3% |
| Net Margin | 0.5% | 0.5% | 1.2% | -3.1% | 0.8% |
| Balance Sheet | |||||
| Debt/Equity | 2.10 | 2.10 | 3.45 | 3.66 | 3.19 |
| Current Ratio | 0.86 | 0.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | — | — | $16.92B | $19.56B | $18.09B |
| Returns | |||||
| ROE | 1.6% | 1.6% | 6.5% | -15.9% | 2.9% |
| Valuation | |||||
| P/E | 112.68 | 112.68 | 77.25 | — | 151.11 |
| EV/EBITDA | 34.61 | 34.61 | 10.38 | 16.16 | 9.05 |
| P/B | 2.44 | 2.44 | 4.99 | 4.00 | 2.76 |
| Growth & Yield | |||||
| Revenue Growth | 11.6% | 11.6% | 9.3% | 25.7% | — |
| EPS Growth | -72.9% | -72.9% | 132.6% | -846.7% | — |
| Dividend Yield | 0.3% | 0.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
176.8%
EPS terminal req.
$158.08
Spread vs growth
-249.8%
5Y implied EPS CAGR
91.4%
EPS terminal req.
$191.27
Spread vs growth
-164.3%
10Y implied EPS CAGR
45.1%
EPS terminal req.
$308.05
Spread vs growth
-118.0%
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
-2.1%
Start / end P/E
66.3x → 239.1x
EPS bridge
27.52 → 7.45
Residual
-190.2%
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.