Consumer Cyclical / RestaurantsTokyo
$6540.00
-230.00 (-3.40%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $157.5M · quality 46.0/100
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
52/100
C
Piotroski
5/9
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
$34.8B
P/E
106.4x
↑EV/EBITDA
50.8x
↑ROE
9.6%
↑Gross Margin
56.1%
↑Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2026 · 4 años de histórico normalizado
Revenue CAGR
+17.6%
FCF CAGR
+0.6%
FCF margin
5.3%
FCF / Net income
1.64x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.05B · net income $325.1M · FCF $532.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.05B | $10.05B | $8.35B | $6.20B | $5.25B |
| Net Income | $325.1M | $325.1M | $568.0M | $-12.2M | $60.1M |
| EBITDA | $636.1M | $636.1M | $291.1M | $88.9M | $348.9M |
| EPS | — | — | 106.86 | -2.29 | 11.27 |
| Gross Margin | 56.1% | 56.1% | 55.4% | 59.3% | 58.4% |
| Operating Margin | 5.2% | 5.2% | 2.2% | 1.2% | -6.5% |
| Net Margin | 3.2% | 3.2% | 6.8% | -0.2% | 1.1% |
| Balance Sheet | |||||
| Debt/Equity | — | — | 0.03 | 0.04 | 0.21 |
| Current Ratio | 2.38 | 2.38 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $532.3M | $532.3M | $34.6M | $157.5M | $518.8M |
| Returns | |||||
| ROE | 9.6% | 9.6% | 18.5% | -0.5% | 2.5% |
| Valuation | |||||
| P/E | 106.38 | 106.38 | 37.99 | — | 135.58 |
| EV/EBITDA | 50.80 | 50.80 | 67.32 | 76.58 | 19.09 |
| P/B | 10.24 | 10.24 | 7.03 | 3.55 | 3.38 |
| Growth & Yield | |||||
| Revenue Growth | 20.3% | 20.3% | 34.6% | 18.2% | — |
| EPS Growth | — | — | 4766.4% | -120.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
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
+56.3%
Start / end P/E
n/dx → n/dx
EPS bridge
106.86 → n/d
Residual
+56.3%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
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.