Market Closed -
Nasdaq
04:00:00 2024-05-08 pm EDT
|
5-day change
|
1st Jan Change
|
394
USD
|
-0.98%
|
|
+2.60%
|
+53.54%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,533
|
4,047
|
5,261
|
4,117
|
7,547
|
11,571
|
-
|
-
|
Enterprise Value (EV)
1 |
2,831
|
4,476
|
5,682
|
4,647
|
8,169
|
12,204
|
12,237
|
12,231
|
P/E ratio
|
125
x
|
175
x
|
124
x
|
77.8
x
|
109
x
|
116
x
|
96.1
x
|
79.2
x
|
Yield
|
0.47%
|
4.03%
|
0.35%
|
0.52%
|
0.32%
|
0.24%
|
0.3%
|
0.39%
|
Capitalization / Revenue
|
12.7
x
|
16.3
x
|
18.6
x
|
11.5
x
|
16.4
x
|
19.8
x
|
17
x
|
14.7
x
|
EV / Revenue
|
14.2
x
|
18
x
|
20.1
x
|
13
x
|
17.8
x
|
20.9
x
|
18
x
|
15.5
x
|
EV / EBITDA
|
49.7
x
|
62.3
x
|
64.3
x
|
42.7
x
|
55.8
x
|
63.9
x
|
54.3
x
|
45.6
x
|
EV / FCF
|
176
x
|
75.3
x
|
272
x
|
88.9
x
|
-
|
121
x
|
99.4
x
|
87
x
|
FCF Yield
|
0.57%
|
1.33%
|
0.37%
|
1.13%
|
-
|
0.83%
|
1.01%
|
1.15%
|
Price to Book
|
-12.2
x
|
-11.9
x
|
-17
x
|
-10.5
x
|
-16.5
x
|
-27.9
x
|
-34.1
x
|
-39.1
x
|
Nbr of stocks (in thousands)
|
29,453
|
29,683
|
29,826
|
29,916
|
29,415
|
29,370
|
-
|
-
|
Reference price
2 |
85.99
|
136.3
|
176.4
|
137.6
|
256.6
|
394.0
|
394.0
|
394.0
|
Announcement Date
|
2/19/20
|
2/17/21
|
2/16/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
199.7
|
248.8
|
282.5
|
357.5
|
460.1
|
585.3
|
681.2
|
788.8
|
EBITDA
1 |
56.99
|
71.88
|
88.39
|
108.8
|
146.5
|
190.9
|
225.4
|
268.1
|
EBIT
1 |
42.9
|
57.39
|
73.76
|
91.93
|
112.6
|
154.1
|
184.8
|
228.1
|
Operating Margin
|
21.49%
|
23.07%
|
26.11%
|
25.71%
|
24.47%
|
26.34%
|
27.12%
|
28.92%
|
Earnings before Tax (EBT)
1 |
25.76
|
26.94
|
58.91
|
69.32
|
94.31
|
134.2
|
160.9
|
188.5
|
Net income
1 |
20.48
|
23.31
|
42.66
|
52.95
|
70.18
|
99.65
|
119.4
|
141.2
|
Net margin
|
10.25%
|
9.37%
|
15.1%
|
14.81%
|
15.25%
|
17.03%
|
17.53%
|
17.9%
|
EPS
2 |
0.6900
|
0.7800
|
1.420
|
1.770
|
2.350
|
3.397
|
4.099
|
4.976
|
Free Cash Flow
1 |
16.1
|
59.48
|
20.86
|
52.3
|
-
|
100.8
|
123.1
|
140.5
|
FCF margin
|
8.06%
|
23.9%
|
7.38%
|
14.63%
|
-
|
17.23%
|
18.07%
|
17.81%
|
FCF Conversion (EBITDA)
|
28.25%
|
82.74%
|
23.6%
|
48.06%
|
-
|
52.84%
|
54.61%
|
52.42%
|
FCF Conversion (Net income)
|
78.61%
|
255.2%
|
48.89%
|
98.77%
|
-
|
101.2%
|
103.03%
|
99.54%
|
Dividend per Share
2 |
0.4000
|
5.500
|
0.6200
|
0.7200
|
0.8200
|
0.9440
|
1.188
|
1.518
|
Announcement Date
|
2/19/20
|
2/17/21
|
2/16/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
72.03
|
76.2
|
83.78
|
92.67
|
104.9
|
108.7
|
107.2
|
117.1
|
127.1
|
145.8
|
140.1
|
145.7
|
153.3
|
170.6
|
165
|
EBITDA
1 |
20.2
|
22.09
|
23.67
|
28.39
|
34.66
|
34.58
|
34.35
|
38.48
|
39.07
|
50.26
|
44.89
|
47.2
|
48.23
|
58.64
|
54.53
|
EBIT
1 |
14.22
|
16.61
|
22.37
|
24.08
|
28.87
|
25.67
|
26.46
|
30.65
|
29.81
|
42.74
|
35.82
|
37.53
|
37.79
|
49.39
|
44.28
|
Operating Margin
|
19.74%
|
21.79%
|
26.71%
|
25.99%
|
27.53%
|
23.61%
|
24.69%
|
26.18%
|
23.47%
|
29.31%
|
25.57%
|
25.76%
|
24.65%
|
28.96%
|
26.83%
|
Earnings before Tax (EBT)
1 |
10.58
|
11.54
|
16.36
|
18.05
|
23.37
|
20.91
|
22.26
|
26.15
|
24.99
|
38.5
|
30.54
|
32.28
|
32.52
|
43.54
|
37.79
|
Net income
1 |
6.896
|
8.676
|
13.31
|
13.37
|
17.6
|
15.67
|
16.18
|
19.51
|
18.81
|
28.75
|
22.55
|
23.86
|
24.08
|
32.35
|
28.02
|
Net margin
|
9.57%
|
11.39%
|
15.88%
|
14.43%
|
16.78%
|
14.41%
|
15.1%
|
16.66%
|
14.81%
|
19.72%
|
16.1%
|
16.38%
|
15.71%
|
18.97%
|
16.98%
|
EPS
2 |
0.2300
|
0.2900
|
0.4400
|
0.4500
|
0.5900
|
0.5200
|
0.5400
|
0.6600
|
0.6400
|
0.9800
|
0.7714
|
0.8171
|
0.8207
|
1.101
|
0.9543
|
Dividend per Share
2 |
0.1700
|
0.1700
|
0.1700
|
0.1900
|
0.1900
|
0.1900
|
0.1900
|
0.2200
|
0.2200
|
-
|
0.2200
|
0.2486
|
0.2486
|
0.2577
|
0.2515
|
Announcement Date
|
2/16/22
|
5/4/22
|
7/28/22
|
10/26/22
|
2/22/23
|
5/3/23
|
8/2/23
|
11/1/23
|
2/21/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
298
|
430
|
421
|
530
|
622
|
633
|
667
|
661
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.229
x
|
5.978
x
|
4.761
x
|
4.868
x
|
4.247
x
|
3.317
x
|
2.959
x
|
2.465
x
|
Free Cash Flow
1 |
16.1
|
59.5
|
20.9
|
52.3
|
-
|
101
|
123
|
141
|
ROE (net income / shareholders' equity)
|
-
|
-8.46%
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
12.3%
|
12.3%
|
17.5%
|
16.4%
|
17.5%
|
25.4%
|
21.9%
|
32%
|
Assets
1 |
166.1
|
188.9
|
243.7
|
322.1
|
401
|
393.1
|
545.4
|
441.2
|
Book Value Per Share
2 |
-7.060
|
-11.50
|
-10.40
|
-13.10
|
-15.60
|
-14.10
|
-11.60
|
-10.10
|
Cash Flow per Share
2 |
-
|
-
|
1.630
|
2.540
|
-
|
4.690
|
5.530
|
-
|
Capex
1 |
22.5
|
6.05
|
28
|
23.9
|
-
|
40.7
|
42.2
|
51.3
|
Capex / Sales
|
11.26%
|
2.43%
|
9.92%
|
6.7%
|
-
|
6.96%
|
6.19%
|
6.5%
|
Announcement Date
|
2/19/20
|
2/17/21
|
2/16/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Average target price
385.8
USD Spread / Average Target -2.08% Consensus |
1st Jan change
|
Capi.
|
---|
| +53.54% | 11.57B | | +39.19% | 87.44B | | +4.82% | 38.57B | | -2.43% | 24.65B | | -6.08% | 23.22B | | +25.34% | 18B | | -12.14% | 14.54B | | +0.96% | 7.2B | | +11.62% | 5.85B | | +38.64% | 4.07B |
Quick Service Restaurants
|