Consumer Cyclical / RestaurantsLSE
$781.00
+11.00 (+1.43%)
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 $42.7M · quality 71.7/100
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
40/100
C
Piotroski
6/9
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
$472M
P/E
17.4x
↑EV/EBITDA
609.1x
↑ROE
1.3%
↓Gross Margin
47.2%
↑Debt/Equity
0.45
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+16.3%
FCF CAGR
-7.6%
FCF margin
10.6%
FCF / Net income
5.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $485.8M · net income $9.8M · FCF $51.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $485.8M | $485.8M | $388.8M | $368.9M | $309.0M |
| Net Income | $9.8M | $9.8M | $11.1M | $29.7M | $34.4M |
| EBITDA | $80.2M | $80.2M | $63.7M | $76.9M | $83.2M |
| EPS | 0.16 | 0.16 | 0.19 | 0.51 | — |
| Gross Margin | 47.2% | 47.2% | 46.9% | 46.8% | 45.6% |
| Operating Margin | 14.7% | 14.7% | 14.7% | 14.2% | 14.3% |
| Net Margin | 2.0% | 2.0% | 2.9% | 8.1% | 11.1% |
| Balance Sheet | |||||
| Debt/Equity | 0.45 | 0.45 | 0.49 | 0.24 | 0.30 |
| Current Ratio | 0.34 | 0.34 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $51.3M | $51.3M | $24.9M | $42.7M | $65.0M |
| Returns | |||||
| ROE | 1.3% | 1.3% | 1.4% | 4.1% | 4.9% |
| Valuation | |||||
| P/E | 17.36 | 17.36 | 5063.56 | 2167.91 | — |
| EV/EBITDA | 609.10 | 609.10 | 888.09 | 839.45 | 1001.26 |
| P/B | 62.86 | 62.86 | 72.85 | 88.91 | 118.81 |
| Growth & Yield | |||||
| Revenue Growth | 24.9% | 24.9% | 5.4% | 19.4% | — |
| EPS Growth | -14.7% | -14.7% | -62.8% | — | — |
| Dividend Yield | 3.2% | 3.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
655.0%
EPS terminal req.
$69.30
Spread vs growth
-669.8%
5Y implied EPS CAGR
249.4%
EPS terminal req.
$83.85
Spread vs growth
-264.1%
10Y implied EPS CAGR
96.0%
EPS terminal req.
$135.05
Spread vs growth
-110.8%
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
-17.6%
Start / end P/E
5222.5x → 4850.9x
EPS bridge
0.19 → 0.16
Residual
+1.0%
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.