Consumer Cyclical / RestaurantsNYSE
$298.65
+8.17 (+2.81%)
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 $49.6M · quality 54.7/100
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
32/100
D
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$937M
P/E
N/A
•EV/EBITDA
71.2x
↑ROE
-7.2%
↓Gross Margin
37.8%
↑Debt/Equity
0.69
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2016–2025 · 9 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
19.4%
FCF / Net income
-2.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $395.3M · net income $-37.5M · FCF $76.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||
| Revenue | $395.3M | $395.3M | $362.1M | $365.3M | $368.2M | $366.1M | $433.7M | $668.8M | $775.7M | — | — |
| Net Income | $-37.5M | $-37.5M | $-3.8M | $54.9M | $-32.0M | $35.5M | $-38.0M | $45.4M | $19.4M | $50.1M | $99.5M |
| EBITDA | $6.7M | $6.7M | $37.8M | $109.6M | $-692000.00 | — | — | — | — | — | — |
| EPS | -28.77 | -28.77 | -2.69 | 37.90 | -21.49 | 111.83 | -110.05 | 131.64 | — | — | — |
| Gross Margin | 37.8% | 37.8% | 38.3% | 42.5% | 41.5% | — | — | — | — | — | — |
| Operating Margin | 5.5% | 5.5% | 6.4% | 10.8% | 12.4% | — | — | — | — | — | — |
| Net Margin | -9.5% | -9.5% | -1.0% | 15.0% | -8.7% | 9.7% | -8.8% | 6.8% | 2.5% | — | — |
| Balance Sheet | |||||||||||
| Debt/Equity | 0.69 | 0.69 | 0.26 | 0.17 | 0.22 | 0.18 | 0.20 | 0.43 | — | — | — |
| Current Ratio | 2.47 | 2.47 | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||
| Free Cash Flow | $76.6M | $76.6M | $19.1M | $49.6M | $98.1M | $164.2M | $96.9M | $76.0M | $5.4M | — | — |
| Returns | |||||||||||
| ROE | -7.2% | -7.2% | -0.7% | 9.2% | -5.9% | 6.0% | -6.7% | 7.4% | 3.4% | 8.8% | 18.7% |
| Valuation | |||||||||||
| P/E | — | — | — | 4.33 | — | — | — | — | — | — | — |
| EV/EBITDA | 71.17 | 71.17 | 12.68 | 2.84 | — | — | — | — | — | — | — |
| P/B | 0.74 | 0.74 | 0.63 | 0.40 | 0.39 | — | — | — | — | — | — |
| Growth & Yield | |||||||||||
| Revenue Growth | 9.2% | 9.2% | -0.9% | -0.8% | — | -15.6% | -35.2% | -13.8% | — | — | — |
| EPS Growth | -969.5% | -969.5% | -107.1% | 276.4% | — | 201.6% | -183.6% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+20.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.69 → -28.77
Residual
+20.8%
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.