Consumer Cyclical / RestaurantsBSE
$12.53
+0.59 (+4.94%)
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 31% · confianza 25%
FCF escenarios
weak_data · normalized FCF $139.1M · quality 65.0/100
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
29/100
D
Piotroski
2/9
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
$1.9B
P/E
N/A
•EV/EBITDA
10.8x
↑ROE
-3.6%
↓Gross Margin
43.2%
↑Debt/Equity
1.57
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
10.7%
FCF / Net income
-7.65x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.62B · net income $-22.7M · FCF $173.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.62B | $1.62B | $1.43B | $605.2M | — |
| Net Income | $-22.7M | $-22.7M | $47.9M | $30.9M | $-2.1M |
| EBITDA | $255.5M | $255.5M | $360.6M | $174.2M | $-2.4M |
| EPS | -0.17 | -0.17 | 0.36 | 0.30 | -0.02 |
| Gross Margin | 43.2% | 43.2% | 45.5% | 48.0% | — |
| Operating Margin | 2.2% | 2.2% | 7.2% | 9.2% | — |
| Net Margin | -1.4% | -1.4% | 3.4% | 5.1% | — |
| Balance Sheet | |||||
| Debt/Equity | 1.57 | 1.57 | 1.39 | 5.74 | — |
| Cash Flow | |||||
| Free Cash Flow | $173.3M | $173.3M | $139.1M | $40.3M | $-3.2M |
| Returns | |||||
| ROE | -3.6% | -3.6% | 8.5% | 14.6% | -4.2% |
| Valuation | |||||
| P/E | — | — | 125.33 | 14.96 | — |
| EV/EBITDA | 10.75 | 10.75 | 18.72 | 9.39 | — |
| P/B | 2.94 | 2.94 | 10.70 | 2.21 | 4.89 |
| Growth & Yield | |||||
| Revenue Growth | 13.4% | 13.4% | 136.2% | — | — |
| EPS Growth | -147.2% | -147.2% | 20.0% | 1367.6% | — |
Revenue, Net Income & Free Cash Flow ($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
-30.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.36 → -0.17
Residual
-30.1%
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.