Consumer Cyclical / RestaurantsNasdaqGS
$8.14
-0.30 (-3.55%)
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 $96.8M · 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
36/100
D
Piotroski
7/9
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
$697M
P/E
33.9x
↑EV/EBITDA
12.3x
↑ROE
2.5%
↓Gross Margin
13.3%
↓Debt/Equity
6.03
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+0.6%
FCF CAGR
-5.2%
FCF margin
2.4%
FCF / Net income
11.75x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.96B · net income $8.2M · FCF $96.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $3.96B | $3.96B | $3.95B | $4.17B | $4.01B | $4.12B | $3.17B | $4.14B | $4.13B | $4.22B | $4.26B | $4.35B | $4.42B | $4.09B | $3.95B | $3.80B | $3.59B |
| Net Income | $8.2M | $8.2M | $-128.0M | $247.4M | $101.9M | $215.6M | $-158.7M | $130.6M | $107.1M | $101.3M | $39.4M | $127.3M | $91.1M | $208.4M | $50.0M | $100.0M | $53.0M |
| EBITDA | $214.8M | $214.8M | $179.4M | $452.0M | $330.7M | $472.3M | $5.3M | $387.9M | $346.8M | $331.0M | $317.6M | $421.3M | $382.9M | $389.5M | $336.6M | $367.1M | $325.2M |
| EPS | 0.10 | 0.10 | -1.49 | 2.56 | 1.03 | 2.00 | -1.85 | 1.45 | 1.14 | — | — | — | — | — | 0.44 | 0.94 | 0.50 |
| Gross Margin | 13.3% | 13.3% | 15.2% | 17.3% | 16.8% | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 2.8% | 2.8% | 5.2% | 7.6% | 7.8% | 7.5% | -5.5% | 4.6% | 3.5% | 3.3% | 2.9% | 5.3% | 4.3% | 5.5% | 4.6% | 5.6% | 4.7% |
| Net Margin | 0.2% | 0.2% | -3.2% | 5.9% | 2.5% | 5.2% | -5.0% | 3.2% | 2.6% | 2.4% | 0.9% | 2.9% | 2.1% | 5.1% | 1.3% | 2.6% | 1.5% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 6.03 | 6.03 | 16.79 | 4.97 | 7.96 | 3.61 | 240.72 | 6.00 | 23.35 | — | — | — | — | — | — | — | — |
| Current Ratio | 0.26 | 0.26 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $96.8M | $96.8M | $7.4M | $250.2M | $198.1M | $279.6M | $51.0M | $155.7M | $79.8M | $148.4M | $80.0M | $184.9M | $114.1M | $140.1M | $161.4M | $201.5M | $214.7M |
| Returns | |||||||||||||||||
| ROE | 2.5% | 2.5% | -94.5% | 60.5% | 37.6% | 99.6% | -3829.1% | 76.7% | 234.2% | 144.0% | 21.6% | 31.2% | 16.5% | 43.6% | 23.3% | 324.2% | — |
| Valuation | |||||||||||||||||
| P/E | 33.92 | 33.92 | — | 10.37 | 21.04 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 12.31 | 12.31 | 18.12 | 9.92 | 12.73 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 2.08 | 2.08 | 7.72 | 6.26 | 7.87 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 0.1% | 0.1% | -5.2% | 4.0% | — | 30.0% | -23.4% | 0.3% | -2.3% | -0.9% | -2.1% | -1.5% | 8.0% | 3.6% | 3.8% | 5.8% | — |
| EPS Growth | 106.7% | 106.7% | -158.2% | 148.5% | — | 208.1% | -227.6% | 27.2% | — | — | — | — | — | — | -53.2% | 88.0% | — |
| Dividend Yield | 7.4% | 7.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
93.3%
EPS terminal req.
$0.72
Spread vs growth
13.4%
5Y implied EPS CAGR
54.3%
EPS terminal req.
$0.87
Spread vs growth
52.4%
10Y implied EPS CAGR
30.3%
EPS terminal req.
$1.41
Spread vs growth
76.4%
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
+14.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.49 → 0.10
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.