Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

RESTAURANT BRANDS INTERNATIONAL INC.

(QSR)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 13 13319 01118 57119 519--
Entreprise Value (EV)1 24 36029 62629 83430 52430 39830 351
P/E ratio 21,6x26,9x38,2x22,3x19,7x18,0x
Yield 3,44%3,14%3,40%3,45%3,68%3,95%
Capitalization / Revenue 2,45x3,39x3,74x3,39x3,15x2,99x
EV / Revenue 4,55x5,29x6,01x5,30x4,90x4,65x
EV / EBITDA 11,0x12,9x16,0x13,5x12,1x11,3x
Price to Book 15,4x12,0x13,2x9,22x10,2x10,6x
Nbr of stocks (in thousands) 251 110298 114303 903318 058--
Reference price (USD) 52,363,861,161,461,461,4
Announcement Date 02/11/201902/10/202002/11/2021---
1 USD in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 5 3575 6034 9685 7606 2036 522
EBITDA1 2 2122 3041 8642 2602 5182 690
Operating profit (EBIT)1 2 0322 0071 4221 9992 2512 405
Operating Margin 37,9%35,8%28,6%34,7%36,3%36,9%
Pre-Tax Profit (EBT)1 1 3821 4528161 4771 7651 903
Net income1 6121 1117501 2741 4291 540
Net margin 11,4%19,8%15,1%22,1%23,0%23,6%
EPS2 2,422,371,602,753,113,41
Dividend per Share2 1,802,002,082,122,262,43
Announcement Date 02/11/201902/10/202002/11/2021---
1 USD in Million
2 USD
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2021 Q4 2022 Q1
Net sales1 1 3581 2601 4381 5221 5411 384
EBITDA1 501480577607606554
Operating profit (EBIT)1 373442488537533485
Operating Margin 27,5%35,1%33,9%35,2%34,6%35,0%
Pre-Tax Profit (EBT)1 143318362400411367
Net income1 139270391319328291
Net margin 10,2%21,4%27,2%21,0%21,3%21,0%
EPS2 0,300,580,840,690,710,63
Dividend per Share ------
Announcement Date 02/11/202104/30/202107/30/2021---
1 USD in Million
2 USD
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 11 22710 61511 26311 00510 87910 832
Net Cash position1 ------
Leverage (Debt / EBITDA) 5,08x4,61x6,04x4,87x4,32x4,03x
Free Cash Flow1 1 0791 4148041 4561 6261 776
ROE (Net Profit / Equities) 64,7%62,1%40,7%57,7%68,3%94,0%
Shareholders' equity1 9461 7881 8422 2082 0931 638
ROA (Net Profit / Asset) 6,01%6,00%4,20%5,23%5,83%6,30%
Assets1 10 19118 53117 85524 37424 50924 439
Book Value Per Share2 3,415,314,636,666,035,78
Cash Flow per Share2 2,463,151,974,194,504,84
Capex1 86,062,011795,092,3102
Capex / Sales 1,61%1,11%2,36%1,65%1,49%1,56%
Announcement Date 02/11/201902/10/202002/11/2021---
1 USD in Million
2 USD
Key data
Capitalization (USD) 19 519 248 978
Net sales (USD) 4 968 000 000
Number of employees 5 200
Sales / Employee (USD) 955 385
Free-Float 98,5%
Free-Float capitalization (USD) 19 226 945 578
Avg. Exchange 20 sessions (USD) 86 631 610
Average Daily Capital Traded 0,44%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA