Consumer Cyclical / RestaurantsNasdaqGS
$32.68
-1.40 (-4.11%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $51.6M · quality 71.3/100
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
5/9
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
$1.1B
P/E
39.4x
↑EV/EBITDA
10.9x
↑ROE
-6.9%
↓Gross Margin
20.7%
↓Debt/Equity
-2.11
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
+3.7%
FCF CAGR
+3.0%
FCF margin
2.5%
FCF / Net income
1.69x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.05B · net income $30.5M · FCF $51.6M
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 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||
| Revenue | $2.05B | $2.05B | $2.06B | $2.14B | $2.10B | $2.07B | $1.81B | $1.62B | $1.66B | $1.78B | $1.71B | $1.64B | $1.60B | $1.44B | $1.34B | $1.22B | $1.13B | $1.08B | $1.13B | $1.06B |
| Net Income | $30.5M | $30.5M | $83.5M | $82.1M | $67.8M | $120.0M | $57.9M | $4.9M | $2.5M | $102.3M | $102.8M | $75.7M | $73.3M | $69.5M | $61.7M | $54.7M | $51.9M | $57.5M | $36.8M | $32.7M |
| EBITDA | $181.4M | $181.4M | $226.1M | $211.2M | $161.1M | $217.1M | $140.0M | $71.8M | $78.0M | $194.7M | $205.5M | $176.6M | $157.6M | $141.6M | $132.6M | $119.7M | $119.2M | $126.7M | $98.3M | $84.9M |
| EPS | 0.90 | 0.90 | 2.54 | 2.48 | 1.89 | 0.12 | 1.28 | -0.24 | 0.08 | 2.83 | 2.74 | 1.89 | 1.75 | 1.55 | 1.29 | 1.08 | 0.98 | 1.03 | 0.65 | 0.55 |
| Gross Margin | 20.7% | 20.7% | 20.2% | 19.6% | 18.5% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 4.1% | 4.1% | 6.9% | 6.9% | 5.8% | 8.1% | 5.0% | 1.5% | 1.9% | 8.5% | 9.6% | 8.3% | 7.4% | 7.4% | 7.4% | 7.1% | 7.7% | 8.8% | 5.8% | 5.0% |
| Net Margin | 1.5% | 1.5% | 4.1% | 3.8% | 3.2% | 5.8% | 3.2% | 0.3% | 0.1% | 5.7% | 6.0% | 4.6% | 4.6% | 4.8% | 4.6% | 4.5% | 4.6% | 5.3% | 3.3% | 3.1% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | -2.11 | -2.11 | -2.26 | -2.10 | -2.82 | -2.56 | -1.16 | -1.05 | -1.88 | -3.67 | -76.66 | 8.74 | 2.67 | 1.15 | 0.49 | 0.25 | 0.50 | — | — | — |
| Current Ratio | 0.84 | 0.84 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $51.6M | $51.6M | $34.1M | $116.4M | $39.4M | $116.1M | $150.8M | $24.0M | $50.4M | $82.4M | $94.7M | $131.5M | — | — | — | $71.7M | $61.5M | $70.3M | $44.0M | $30.4M |
| Returns | ||||||||||||||||||||
| ROE | -6.9% | -6.9% | -19.4% | -17.9% | -23.7% | -64.0% | -20.5% | -1.5% | -0.8% | -84.0% | -2629.0% | 259.4% | 85.0% | 50.5% | 34.0% | 26.1% | 26.1% | 32.5% | 28.3% | — |
| Valuation | ||||||||||||||||||||
| P/E | 39.37 | 39.37 | 16.96 | 27.99 | 44.13 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 10.91 | 10.91 | 10.38 | 15.28 | 23.21 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | -0.3% | -0.3% | -3.6% | 1.6% | — | 14.1% | 12.0% | -2.6% | -6.8% | 4.1% | 4.7% | 2.5% | 11.1% | 7.2% | 10.2% | 8.1% | 4.4% | -4.2% | 5.9% | — |
| EPS Growth | -64.6% | -64.6% | 2.4% | 31.2% | — | -90.6% | 633.3% | -400.0% | -97.2% | 3.3% | 45.0% | 8.0% | 12.9% | 20.2% | 19.4% | 10.2% | -4.9% | 58.5% | 19.3% | — |
| Dividend Yield | 5.4% | 5.4% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
47.7%
EPS terminal req.
$2.90
Spread vs growth
-112.3%
5Y implied EPS CAGR
31.3%
EPS terminal req.
$3.51
Spread vs growth
-95.8%
10Y implied EPS CAGR
20.2%
EPS terminal req.
$5.65
Spread vs growth
-84.7%
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
-24.0%
Start / end P/E
18.2x → 36.3x
EPS bridge
2.54 → 0.90
Residual
-64.0%
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.