Real-time Estimate
Cboe BZX
03:21:55 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
8.755
USD
|
-1.74%
|
|
+5.39%
|
-1.30%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
518.4
|
670.6
|
516.2
|
373.1
|
298.2
|
277.8
|
-
|
Enterprise Value (EV)
1 |
518.4
|
670.6
|
516.2
|
373.1
|
298.2
|
277.8
|
277.8
|
P/E ratio
|
22.2
x
|
27.1
x
|
17.7
x
|
17.7
x
|
12.2
x
|
13.7
x
|
12.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.17
x
|
1.57
x
|
1.14
x
|
0.79
x
|
0.64
x
|
0.59
x
|
0.57
x
|
EV / Revenue
|
1.17
x
|
1.57
x
|
1.14
x
|
0.79
x
|
0.64
x
|
0.59
x
|
0.57
x
|
EV / EBITDA
|
8.29
x
|
10.9
x
|
8.14
x
|
7.66
x
|
5.2
x
|
5.11
x
|
4.79
x
|
EV / FCF
|
-
|
-
|
14,724,496
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
34,883
|
36,447
|
36,561
|
37,049
|
32,953
|
31,183
|
-
|
Reference price
2 |
14.86
|
18.40
|
14.12
|
10.07
|
9.050
|
8.910
|
8.910
|
Announcement Date
|
3/5/20
|
3/11/21
|
3/10/22
|
3/9/23
|
3/7/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
442.3
|
426.1
|
454.4
|
470
|
468.7
|
468.7
|
487.7
|
EBITDA
1 |
62.53
|
61.6
|
63.4
|
48.68
|
57.36
|
54.35
|
58.03
|
EBIT
1 |
41.83
|
41.48
|
44.74
|
30.44
|
38.78
|
32.88
|
34.47
|
Operating Margin
|
9.46%
|
9.74%
|
9.85%
|
6.48%
|
8.28%
|
7.02%
|
7.07%
|
Earnings before Tax (EBT)
1 |
34.58
|
30.12
|
39.45
|
28.88
|
34.88
|
27.62
|
30.01
|
Net income
1 |
24.9
|
24.47
|
29.12
|
20.8
|
25.55
|
19.2
|
21.8
|
Net margin
|
5.63%
|
5.74%
|
6.41%
|
4.43%
|
5.45%
|
4.1%
|
4.47%
|
EPS
2 |
0.6700
|
0.6800
|
0.8000
|
0.5700
|
0.7400
|
0.6500
|
0.7267
|
Free Cash Flow
|
-
|
-
|
35.06
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
7.72%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
55.3%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
120.39%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/5/20
|
3/11/21
|
3/10/22
|
3/9/23
|
3/7/24
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
115.7
|
109
|
110
|
124.1
|
119.9
|
115.9
|
114.5
|
121.5
|
120.4
|
112.2
|
111.1
|
120.4
|
120.4
|
116.8
|
EBITDA
1 |
18.85
|
12.71
|
8.484
|
15.37
|
11.57
|
13.25
|
12.17
|
16.62
|
15
|
13.57
|
12.36
|
15.32
|
13.07
|
13.66
|
EBIT
1 |
14.13
|
8.747
|
3.931
|
10.74
|
7.034
|
8.849
|
7.633
|
12.23
|
11.05
|
8.789
|
7.422
|
10.28
|
7.619
|
7.586
|
Operating Margin
|
12.21%
|
8.03%
|
3.57%
|
8.65%
|
5.87%
|
7.63%
|
6.66%
|
10.07%
|
9.18%
|
7.83%
|
6.68%
|
8.54%
|
6.33%
|
6.5%
|
Earnings before Tax (EBT)
1 |
13.82
|
7.867
|
3.02
|
10.2
|
6.785
|
8.878
|
6.869
|
9.791
|
12.2
|
6.014
|
6.02
|
8.506
|
6.205
|
6.917
|
Net income
1 |
10.16
|
6.179
|
2.115
|
7.141
|
5.009
|
6.536
|
4.918
|
7.056
|
9.229
|
4.351
|
4.356
|
6.13
|
4.509
|
4.9
|
Net margin
|
8.78%
|
5.67%
|
1.92%
|
5.75%
|
4.18%
|
5.64%
|
4.29%
|
5.81%
|
7.67%
|
3.88%
|
3.92%
|
5.09%
|
3.74%
|
4.2%
|
EPS
2 |
0.2800
|
0.1700
|
0.0600
|
0.2000
|
0.1400
|
0.1800
|
0.1300
|
0.2000
|
0.2800
|
0.1400
|
0.1433
|
0.2000
|
0.1467
|
0.1633
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/4/21
|
3/10/22
|
5/4/22
|
8/4/22
|
11/3/22
|
3/9/23
|
5/4/23
|
8/3/23
|
11/2/23
|
3/7/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
35.1
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
17
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
3.75%
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/5/20
|
3/11/21
|
3/10/22
|
3/9/23
|
3/7/24
|
-
|
-
|
Last Close Price
8.91
USD Average target price
10.5
USD Spread / Average Target +17.85% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.68% | 278M | | -7.84% | 197B | | +39.75% | 87.54B | | +9.48% | 39.89B | | -5.41% | 23.95B | | -5.60% | 23.36B | | -5.57% | 15.49B | | +49.91% | 11.24B | | +5.43% | 7.5B | | +12.44% | 5.8B |
Quick Service Restaurants
|