Consumer Cyclical / RestaurantsTokyo
$980.00
+12.00 (+1.24%)
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 27% · confianza 25%
FCF escenarios
weak_data · normalized FCF $491.6M · quality 45.7/100
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
39/100
D
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
$2.5B
P/E
4.1x
↓EV/EBITDA
4.2x
↓ROE
8.4%
↑Gross Margin
60.0%
↑Debt/Equity
0.38
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+9.1%
FCF CAGR
—
FCF margin
10.0%
FCF / Net income
0.78x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.81B · net income $618.3M · FCF $480.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.81B | $4.81B | $4.71B | $4.68B | $3.70B |
| Net Income | $618.3M | $618.3M | $430.1M | $-134.8M | $-828.4M |
| EBITDA | $810.8M | $810.8M | $746.8M | $111.9M | $-502.2M |
| EPS | — | — | — | -52.47 | -322.54 |
| Gross Margin | 60.0% | 60.0% | 59.8% | 59.6% | 52.2% |
| Operating Margin | 10.7% | 10.7% | 10.4% | 9.1% | -16.4% |
| Net Margin | 12.9% | 12.9% | 9.1% | -2.9% | -22.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.38 | 0.38 | 0.45 | 0.51 | 0.51 |
| Current Ratio | 0.54 | 0.54 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $480.4M | $480.4M | $618.8M | $491.6M | $-253.5M |
| Returns | |||||
| ROE | 8.4% | 8.4% | 6.4% | -2.2% | -13.1% |
| Valuation | |||||
| P/E | 4.07 | 4.07 | — | — | — |
| EV/EBITDA | 4.24 | 4.24 | 4.86 | 37.51 | — |
| P/B | 0.34 | 0.34 | 0.34 | 0.36 | 0.30 |
| Growth & Yield | |||||
| Revenue Growth | 2.1% | 2.1% | 0.7% | 26.3% | — |
| EPS Growth | — | — | — | 83.7% | — |
| Dividend Yield | 1.6% | 1.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+16.4%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+14.9%
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.