Consumer Cyclical / RestaurantsTokyo
$1231.00
-23.00 (-1.83%)
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 $5.6B · quality 67.3/100
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
40/100
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
$121.3B
P/E
21.4x
↑EV/EBITDA
10.2x
↑ROE
10.3%
↑Gross Margin
71.1%
↑Debt/Equity
0.98
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+16.7%
FCF CAGR
+1.4%
FCF margin
3.4%
FCF / Net income
0.99x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $165.50B · net income $5.66B · FCF $5.61B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $165.50B | $165.50B | $152.15B | $138.94B | $104.02B |
| Net Income | $5.66B | $5.66B | $5.93B | $4.04B | $2.75B |
| EBITDA | $15.17B | $15.17B | $13.69B | $11.48B | $8.70B |
| EPS | 57.48 | 57.48 | 60.20 | 38.41 | 25.83 |
| Gross Margin | 71.1% | 71.1% | 70.1% | 69.5% | 70.8% |
| Operating Margin | 4.6% | 4.6% | 4.8% | 4.4% | 2.1% |
| Net Margin | 3.4% | 3.4% | 3.9% | 2.9% | 2.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.98 | 0.98 | 0.99 | 1.07 | 1.25 |
| Current Ratio | 1.06 | 1.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $5.61B | $5.61B | $2.48B | $7.12B | $5.38B |
| Returns | |||||
| ROE | 10.3% | 10.3% | 11.8% | 8.4% | 6.2% |
| Valuation | |||||
| P/E | 21.43 | 21.43 | 19.88 | 33.42 | 45.78 |
| EV/EBITDA | 10.23 | 10.23 | 10.81 | 13.16 | 17.91 |
| P/B | 2.22 | 2.22 | 2.33 | 2.64 | 2.85 |
| Growth & Yield | |||||
| Revenue Growth | 8.8% | 8.8% | 9.5% | 33.6% | — |
| EPS Growth | -4.5% | -4.5% | 56.7% | 48.7% | — |
| Dividend Yield | 1.4% | 1.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
23.9%
EPS terminal req.
$109.23
Spread vs growth
-28.4%
5Y implied EPS CAGR
18.1%
EPS terminal req.
$132.17
Spread vs growth
-22.6%
10Y implied EPS CAGR
14.0%
EPS terminal req.
$212.86
Spread vs growth
-18.5%
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
-2.9%
Start / end P/E
21.4x → 21.4x
EPS bridge
60.20 → 57.48
Residual
-0.0%
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.