Restaurant Brands International Inc

FRA : 0R6
USA·Consumer Cyclical·Restaurants
€65.84
+1.94 (+3.18%)Oct 16 close
Market Cap
€22.81B
Enterprise Value
€36.67B
P/E (TTM)
32.06
P/B
7.27
Net Cash / (Debt)
−€12.42B
52-Week Range
€56 — €70
5-Year Range
€44 — €75
Avg Volume (3M)
134

Restaurant Brands generates about $44 billion in system sales across more than 32,000 restaurants in over 120 markets, making it one of the largest restaurant companies globally. Its banners include Burger King (7,082 stores), Tim Hortons (4,539), Popeyes (3,520), and Firehouse Subs (1,345), concentrated in the US and Canada, with these brands also comprising 15,639 franchised international locations as of year-end 2024. The firm primarily earns revenue from franchise and property fees, supply chain sales within the Tim Hortons segment, company-operated restaurants, and advertising royalties.

Employees53,500IPODec 17, 2014SIC9211HQ5707 Waterford District Drive, Suite 300, P.O. Box 339, Miami, FL, USA, 33126
to

Financials (EUR)

Profitability

Metric
Current
Margins
Gross Margin
33.8%
Operating Margin
26.4%
EBITDA Margin
26.6%
Net Margin
8.2%
OCF Margin
17.9%
FCF Margin
15.1%
Returns on Capital
ROE
23.3%
ROA
3.1%
ROIC
7.4%
ROCE
9.7%
ROC (Greenblatt)
52.8%
3Y ROIIC
−7.3%
Consistency
Years Profitable / 10Y
10

Valuation

Metric
Current
Earnings Multiples
P/E (TTM)
32.06
Forward P/E
19.07
P/E ex-NRI
20.57
Shiller P/E (CAPE)
26.61
Cash Flow Multiples
P/FCF
24.09
P/OCF
20.33
P/Owner Earnings
36.56
FCF Yield
5.49%
Enterprise Value Multiples
EV / EBIT
18.99
EV / Forward EBIT
13.85
EV / EBITDA
16.71
EV / Forward EBITDA
12.55
EV / Revenue
4.43
EV / Forward Revenue
3.04
Asset / Sales
P/S
3.67
P/B
7.27
P/Tangible Book
—
Growth-Adjusted
PEG
1.57

Capital Returns

Metric
Current
Dividends
Dividend Yield (TTM)
3.26%
Forward Dividend Yield
3.32%
3Y Dividend Growth
5.3%
Payout Ratio
0.68
5Y Yield on Cost
4.58%
Buybacks & Dilution
3Y Buyback Ratio
−4.10%
5Y Share Change
−2.4%
Combined
Shareholder Yield
1.64%

Balance Sheet

Metric
Current
Leverage
Debt / Equity
4.32
Gross Debt / EBITDA
6.22
Cash / Debt
0.07
Equity / Assets
0.14
Coverage
Interest Coverage
4.77
Short-Term Liquidity
Current Ratio
0.98
Quick Ratio
0.91
Cash Ratio
0.40
Composite Scores
Piotroski F-Score
6
Altman Z-Score
1.49

5-Step DuPont Analysis

ROE %
22.26%
Net Margin %
8.21%
Operating Margin %
26.38%
Operating Income
€2.17B
÷
Revenue
€8.23B
×
Tax Burden
0.4621
Net Income
€676M
÷
Pretax Income
€1.46B
×
Interest Burden
0.6736
Pretax Income
€1.46B
÷
Operating Income
€2.17B
×
Asset Turnover
0.36
Revenue
€8.23B
÷
Average Total Assets
€22.70B
Begin Total Assets
€23.52B
End Total Assets
€21.88B
×
Equity Multiplier
7.48
Avg Total Assets
€22.70B
÷
Avg Stockholders Equity
€3.04B
Begin Equity
€2.97B
End Equity
€3.10B