Consumer Cyclical / RestaurantsNasdaqGS
$31.49
+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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $59.8M · quality 56.0/100
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
33/100
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
$704M
P/E
N/A
•EV/EBITDA
N/A
•ROE
10.0%
↑Gross Margin
N/A
•Debt/Equity
0.73
↑Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+2.4%
FCF CAGR
—
FCF margin
1.7%
FCF / Net income
1.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.48B · net income $46.4M · FCF $59.8M
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 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $3.48B | $3.48B | $3.47B | $3.44B | $3.27B | $2.82B | $2.52B | $3.07B | $3.03B | $2.93B | $2.91B | $2.84B | $2.68B | $2.64B | $2.58B | $2.43B | $2.40B | $2.37B |
| Net Income | $46.4M | $46.4M | $40.9M | $99.0M | $131.9M | $254.5M | $-32.5M | $223.4M | $247.6M | $201.9M | $189.3M | $163.9M | $132.1M | $117.3M | $103.1M | $85.2M | $85.3M | $65.9M |
| EBITDA | $177.3M | $177.3M | $156.9M | $225.1M | $256.6M | $475.3M | $221.8M | $390.4M | $387.3M | $399.5M | $358.7M | $327.8M | $276.8M | $267.6M | $255.4M | $230.0M | $225.7M | $201.5M |
| EPS | 2.06 | 2.06 | 1.83 | 4.45 | 5.67 | 10.71 | -1.36 | 9.27 | 10.29 | 8.37 | 7.86 | 6.82 | 5.51 | 4.90 | 4.40 | 3.61 | 3.62 | 2.89 |
| Gross Margin | — | — | — | — | — | — | — | — | — | — | — | — | 67.5% | 67.7% | 67.9% | 68.3% | 69.0% | 67.7% |
| Operating Margin | 1.6% | 1.6% | 1.3% | 3.5% | 4.7% | 13.0% | 4.1% | 9.2% | 9.7% | 10.7% | 9.6% | 9.0% | 7.8% | 7.6% | 7.4% | 6.9% | 6.8% | 6.0% |
| Net Margin | 1.3% | 1.3% | 1.2% | 2.9% | 4.0% | 9.0% | -1.3% | 7.3% | 8.2% | 6.9% | 6.5% | 5.8% | 4.9% | 4.4% | 4.0% | 3.5% | 3.5% | 2.8% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.73 | 0.73 | 1.08 | 0.86 | 0.83 | 0.49 | 2.18 | 0.66 | 0.69 | 0.73 | 0.76 | 0.74 | 0.71 | 0.83 | 1.37 | 2.05 | 2.99 | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $59.8M | $59.8M | $40.7M | $123.5M | $106.9M | $230.5M | $-136.3M | $224.5M | $178.4M | $210.2M | $157.4M | $243.2M | $86.0M | $134.1M | $138.9M | $60.3M | $142.0M | — |
| Returns | ||||||||||||||||||
| ROE | 10.0% | 10.0% | 9.3% | 20.5% | 25.8% | 38.4% | -7.8% | 36.9% | 42.6% | 37.1% | 36.0% | 30.5% | 25.0% | 24.2% | 26.9% | 31.8% | 44.5% | 48.6% |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 0.4% | 0.4% | 0.8% | 5.4% | 15.8% | 11.8% | -17.9% | 1.4% | 3.6% | 0.5% | 2.5% | 5.9% | 1.5% | 2.5% | 6.0% | 1.2% | 1.6% | — |
| EPS Growth | 12.6% | 12.6% | -58.9% | -21.5% | -47.1% | 887.5% | -114.7% | -9.9% | 22.9% | 6.5% | 15.2% | 23.8% | 12.4% | 11.4% | 21.9% | -0.3% | 25.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
10.7%
EPS terminal req.
$2.79
Spread vs growth
1.9%
5Y implied EPS CAGR
10.4%
EPS terminal req.
$3.38
Spread vs growth
2.2%
10Y implied EPS CAGR
10.2%
EPS terminal req.
$5.45
Spread vs growth
2.4%
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.
Unavailable: positive start/end prices are required.