Market Closed -
Nasdaq
04:00:00 2024-05-10 pm EDT
|
5-day change
|
1st Jan Change
|
19
USD
|
-2.21%
|
|
-4.71%
|
-2.46%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,109
|
4,913
|
5,262
|
4,821
|
4,018
|
3,898
|
-
|
-
|
Enterprise Value (EV)
1 |
7,581
|
7,371
|
7,366
|
6,926
|
6,264
|
6,129
|
6,193
|
6,249
|
P/E ratio
|
38.3
x
|
42.2
x
|
26.8
x
|
27.6
x
|
20.1
x
|
19.5
x
|
17.5
x
|
15
x
|
Yield
|
1.89%
|
1.32%
|
1.8%
|
-
|
5.13%
|
5.37%
|
5.76%
|
6.15%
|
Capitalization / Revenue
|
2.99
x
|
2.83
x
|
2.77
x
|
2.3
x
|
1.84
x
|
1.73
x
|
1.67
x
|
1.6
x
|
EV / Revenue
|
4.44
x
|
4.25
x
|
3.88
x
|
3.31
x
|
2.87
x
|
2.73
x
|
2.65
x
|
2.56
x
|
EV / EBITDA
|
18.4
x
|
17.5
x
|
15.8
x
|
13.9
x
|
11.7
x
|
11.4
x
|
10.9
x
|
10.3
x
|
EV / FCF
|
35.3
x
|
34.2
x
|
27.5
x
|
39.7
x
|
24.1
x
|
20.9
x
|
19.8
x
|
-
|
FCF Yield
|
2.83%
|
2.92%
|
3.64%
|
2.52%
|
4.16%
|
4.79%
|
5.05%
|
-
|
Price to Book
|
9.59
x
|
8.94
x
|
12.3
x
|
10.4
x
|
12.9
x
|
15.3
x
|
23
x
|
11.2
x
|
Nbr of stocks (in thousands)
|
230,047
|
224,119
|
220,634
|
213,027
|
206,259
|
205,133
|
-
|
-
|
Reference price
2 |
22.21
|
21.92
|
23.85
|
22.63
|
19.48
|
19.00
|
19.00
|
19.00
|
Announcement Date
|
2/26/20
|
3/3/21
|
3/1/22
|
3/1/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,709
|
1,734
|
1,897
|
2,096
|
2,182
|
2,249
|
2,340
|
2,437
|
EBITDA
1 |
412.8
|
420.1
|
467
|
497.8
|
535.9
|
536
|
566.5
|
609.3
|
EBIT
1 |
281.1
|
287.3
|
341.4
|
362
|
382
|
377.6
|
407.4
|
443.8
|
Operating Margin
|
16.45%
|
16.57%
|
18%
|
17.27%
|
17.51%
|
16.79%
|
17.41%
|
18.21%
|
Earnings before Tax (EBT)
1 |
171.5
|
152.8
|
240.6
|
243.5
|
279.4
|
266.6
|
294.2
|
318.9
|
Net income
1 |
136.9
|
117.8
|
200.4
|
177.4
|
204.4
|
198.4
|
220
|
245.8
|
Net margin
|
8.01%
|
6.8%
|
10.56%
|
8.46%
|
9.37%
|
8.82%
|
9.4%
|
10.08%
|
EPS
2 |
0.5800
|
0.5200
|
0.8900
|
0.8200
|
0.9700
|
0.9739
|
1.088
|
1.265
|
Free Cash Flow
1 |
214.5
|
215.4
|
267.8
|
174.4
|
260.4
|
293.4
|
312.5
|
-
|
FCF margin
|
12.55%
|
12.42%
|
14.12%
|
8.32%
|
11.94%
|
13.05%
|
13.35%
|
-
|
FCF Conversion (EBITDA)
|
51.96%
|
51.27%
|
57.34%
|
35.03%
|
48.59%
|
54.73%
|
55.16%
|
-
|
FCF Conversion (Net income)
|
156.62%
|
182.8%
|
133.63%
|
98.3%
|
127.37%
|
147.88%
|
142.03%
|
-
|
Dividend per Share
2 |
0.4200
|
0.2900
|
0.4300
|
-
|
1.000
|
1.021
|
1.095
|
1.169
|
Announcement Date
|
2/26/20
|
3/3/21
|
3/1/22
|
3/1/23
|
2/15/24
|
-
|
-
|
-
|
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 |
473.2
|
488.6
|
537.8
|
532.6
|
536.5
|
528.8
|
561.6
|
550.6
|
540.7
|
534.8
|
579
|
573.5
|
562.9
|
553.3
|
601.7
|
EBITDA
1 |
102.7
|
106.9
|
132.9
|
134.5
|
123.5
|
125.6
|
144.5
|
139.2
|
126.6
|
127.8
|
143.3
|
139.4
|
128.6
|
132.8
|
150.2
|
EBIT
1 |
70.45
|
74.88
|
96.28
|
99.34
|
89.45
|
84.48
|
109.3
|
101.6
|
86.63
|
81.16
|
105.2
|
100.3
|
89.51
|
91.18
|
110.9
|
Operating Margin
|
14.89%
|
15.32%
|
17.9%
|
18.65%
|
16.67%
|
15.98%
|
19.46%
|
18.45%
|
16.02%
|
15.18%
|
18.18%
|
17.49%
|
15.9%
|
16.48%
|
18.44%
|
Earnings before Tax (EBT)
1 |
50.96
|
50.83
|
65.39
|
69.13
|
58.15
|
55.28
|
78.88
|
77.96
|
67.29
|
57.46
|
76.76
|
71.35
|
61.9
|
64.35
|
82.5
|
Net income
1 |
52.13
|
37.4
|
48.15
|
50.54
|
41.28
|
39.82
|
59.63
|
58.05
|
46.94
|
41.99
|
57.08
|
54.01
|
46.27
|
47.76
|
61.73
|
Net margin
|
11.02%
|
7.65%
|
8.95%
|
9.49%
|
7.69%
|
7.53%
|
10.62%
|
10.54%
|
8.68%
|
7.85%
|
9.86%
|
9.42%
|
8.22%
|
8.63%
|
10.26%
|
EPS
2 |
0.2400
|
0.1700
|
0.2200
|
0.2400
|
0.1900
|
0.1900
|
0.2800
|
0.2800
|
0.2300
|
0.2000
|
0.2791
|
0.2628
|
0.2278
|
0.2346
|
0.3057
|
Dividend per Share
2 |
0.1200
|
0.1250
|
0.1250
|
0.1250
|
-
|
0.2500
|
0.2500
|
0.2500
|
0.2500
|
-
|
0.2500
|
0.2500
|
0.2550
|
0.2650
|
0.2638
|
Announcement Date
|
3/1/22
|
5/11/22
|
8/10/22
|
11/9/22
|
3/1/23
|
5/10/23
|
8/9/23
|
11/2/23
|
2/15/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,472
|
2,458
|
2,104
|
2,106
|
2,246
|
2,231
|
2,296
|
2,351
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.988
x
|
5.852
x
|
4.505
x
|
4.23
x
|
4.191
x
|
4.163
x
|
4.052
x
|
3.859
x
|
Free Cash Flow
1 |
214
|
215
|
268
|
174
|
260
|
293
|
312
|
-
|
ROE (net income / shareholders' equity)
|
23.5%
|
24.2%
|
37.2%
|
39.3%
|
53.2%
|
70.8%
|
102%
|
98.5%
|
ROA (Net income/ Total Assets)
|
2.95%
|
2.57%
|
3.61%
|
3.35%
|
3.86%
|
5.01%
|
4.28%
|
4.8%
|
Assets
1 |
4,643
|
4,579
|
5,545
|
5,300
|
5,298
|
3,963
|
5,138
|
5,124
|
Book Value Per Share
2 |
2.320
|
2.450
|
1.940
|
2.190
|
1.510
|
1.240
|
0.8300
|
1.700
|
Cash Flow per Share
2 |
1.230
|
1.250
|
1.540
|
1.200
|
1.630
|
1.800
|
1.960
|
2.210
|
Capex
1 |
74.5
|
69
|
78
|
85.5
|
85
|
95
|
93.4
|
98.5
|
Capex / Sales
|
4.36%
|
3.98%
|
4.11%
|
4.08%
|
3.9%
|
4.22%
|
3.99%
|
4.04%
|
Announcement Date
|
2/26/20
|
3/3/21
|
3/1/22
|
3/1/23
|
2/15/24
|
-
|
-
|
-
|
Average target price
21.28
USD Spread / Average Target +12.01% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.46% | 3.9B | | -7.25% | 198B | | +41.64% | 88.97B | | +5.33% | 38.76B | | -4.50% | 24.23B | | -6.26% | 23.17B | | +25.82% | 18.07B | | -10.82% | 14.74B | | +52.01% | 11.45B | | -2.24% | 7.13B |
Quick Service Restaurants
|