Consumer Cyclical / RestaurantsTokyo
$281.00
+0.00 (+0.00%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $70.9M · quality 45.3/100
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
45/100
C
Piotroski
8/9
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
$11.2B
P/E
72.6x
↑EV/EBITDA
19.5x
↑ROE
5.0%
↑Gross Margin
71.6%
↑Debt/Equity
0.76
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+35.1%
FCF CAGR
—
FCF margin
1.3%
FCF / Net income
1.07x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.89B · net income $145.5M · FCF $156.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.89B | $11.89B | $11.15B | $9.49B | $4.82B |
| Net Income | $145.5M | $145.5M | $27.6M | $-1.15B | $-339.7M |
| EBITDA | $485.8M | $485.8M | $357.7M | $-705.2M | $110.3M |
| EPS | 3.87 | 3.87 | 0.82 | -39.14 | -12.34 |
| Gross Margin | 71.6% | 71.6% | 71.4% | 69.5% | 66.3% |
| Operating Margin | 2.0% | 2.0% | 1.5% | -14.0% | -65.0% |
| Net Margin | 1.2% | 1.2% | 0.2% | -12.1% | -7.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.76 | 0.76 | 1.05 | 1.84 | 1.70 |
| Current Ratio | 1.28 | 1.28 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $156.2M | $156.2M | $70.9M | $-540.6M | $-1.03B |
| Returns | |||||
| ROE | 5.0% | 5.0% | 1.0% | -65.6% | -17.2% |
| Valuation | |||||
| P/E | 72.61 | 72.61 | 369.51 | — | — |
| EV/EBITDA | 19.47 | 19.47 | 25.63 | — | 79.71 |
| P/B | 3.65 | 3.65 | 3.73 | 4.13 | 4.34 |
| Growth & Yield | |||||
| Revenue Growth | 6.6% | 6.6% | 17.5% | 96.7% | — |
| EPS Growth | 372.0% | 372.0% | 102.1% | -217.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
86.1%
EPS terminal req.
$24.93
Spread vs growth
285.9%
5Y implied EPS CAGR
50.8%
EPS terminal req.
$30.17
Spread vs growth
321.2%
10Y implied EPS CAGR
28.8%
EPS terminal req.
$48.59
Spread vs growth
343.2%
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
+5.2%
Start / end P/E
325.6x → 72.6x
EPS bridge
0.82 → 3.87
Residual
-289.0%
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.