Consumer Cyclical / RestaurantsTokyo
$223.00
-4.00 (-1.76%)
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 $14.7M · quality 40.7/100
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
12/100
F
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
$3.4B
P/E
N/A
•EV/EBITDA
22.7x
↑ROE
-2.9%
↓Gross Margin
37.2%
↑Debt/Equity
0.85
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-4.1%
FCF CAGR
—
FCF margin
-0.0%
FCF / Net income
0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $6.06B · net income $-70.0M · FCF $-2.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $6.06B | $6.06B | $6.39B | $7.02B | $6.88B |
| Net Income | $-70.0M | $-70.0M | $-15.9M | $268.1M | $221.9M |
| EBITDA | $180.1M | $180.1M | $214.6M | $451.2M | $369.9M |
| EPS | -4.56 | -4.56 | -1.03 | 17.41 | 14.37 |
| Gross Margin | 37.2% | 37.2% | 38.0% | 38.7% | 39.7% |
| Operating Margin | 0.3% | 0.3% | 0.8% | 2.9% | 3.7% |
| Net Margin | -1.2% | -1.2% | -0.2% | 3.8% | 3.2% |
| Balance Sheet | |||||
| Debt/Equity | 0.85 | 0.85 | 0.85 | 0.92 | 1.06 |
| Current Ratio | 0.86 | 0.86 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.7M | $-2.7M | $153.3M | $14.7M | $131.5M |
| Returns | |||||
| ROE | -2.9% | -2.9% | -0.6% | 10.2% | 8.8% |
| Valuation | |||||
| P/E | — | — | — | 13.44 | 15.38 |
| EV/EBITDA | 22.74 | 22.74 | 21.28 | 9.21 | 10.80 |
| P/B | 1.41 | 1.41 | 1.56 | 1.37 | 1.36 |
| Growth & Yield | |||||
| Revenue Growth | -5.2% | -5.2% | -8.9% | 2.1% | — |
| EPS Growth | -342.7% | -342.7% | -105.9% | 21.2% | — |
| Dividend Yield | 1.1% | 1.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-5.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.03 → -4.56
Residual
-6.7%
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.