Restaurant Brands International Inc

MEX : QSR N
USA·Consumer Cyclical·Restaurants
MX$1,300.00
+0.00 (+0.00%)latest daily quote
Market Cap
MX$450.46B
Enterprise Value
MX$726.26B
P/E (TTM)
20.24
P/B
6.75
Net Cash / (Debt)
−MX$253.80B
52-Week Range
—
5-Year Range
—
Avg Volume (3M)
95

Restaurant Brands International owns four fast-food chains: Burger King, Tim Hortons, Popeyes, and Firehouse Subs, together operating roughly 33,000 locations across 120 countries. The vast majority of locations are franchised, so the company makes most of its money from royalties, franchise fees, and property rents paid by franchisees. Additional revenue comes from supply chain sales to Tim Hortons franchisees and a small number of company-owned restaurants. Customers are everyday fast-food consumers; the direct paying customers for the business model are franchisee operators.

Employees53,500IPOApr 22, 2015SIC9211HQ5707 Waterford District Drive, Suite 300, P.O. Box 339, Miami, FL, USA, 33126
to

Financials (MXN)

Profitability

Metric
Current
Margins
Gross Margin
34.1%
Operating Margin
27.0%
EBITDA Margin
30.1%
Net Margin
13.2%
OCF Margin
19.7%
FCF Margin
16.9%
Returns on Capital
ROE
35.7%
ROA
5.0%
ROIC
9.6%
ROCE
11.5%
ROC (Greenblatt)
62.3%
3Y ROIIC
−7.3%
Consistency
Years Profitable / 10Y
10

Valuation

Metric
Current
Earnings Multiples
P/E (TTM)
20.24
Forward P/E
18.75
P/E ex-NRI
19.24
Shiller P/E (CAPE)
24.28
Cash Flow Multiples
P/FCF
21.19
P/OCF
18.17
P/Owner Earnings
26.73
FCF Yield
6.10%
Enterprise Value Multiples
EV / EBIT
16.50
EV / Forward EBIT
14.86
EV / EBITDA
14.75
EV / Forward EBITDA
13.36
EV / Revenue
4.44
EV / Forward Revenue
2.97
Asset / Sales
P/S
3.57
P/B
6.75
P/Tangible Book
—
Growth-Adjusted
PEG
1.47

Capital Returns

Metric
Current
Dividends
Dividend Yield (TTM)
3.50%
Forward Dividend Yield
3.45%
3Y Dividend Growth
5.3%
Payout Ratio
0.65
5Y Yield on Cost
4.55%
Buybacks & Dilution
3Y Buyback Ratio
−4.10%
Combined
Shareholder Yield
5.50%

Balance Sheet

Metric
Current
Leverage
Debt / Equity
4.07
Gross Debt / EBITDA
5.45
Cash / Debt
0.07
Equity / Assets
0.15
Coverage
Interest Coverage
5.18
Short-Term Liquidity
Current Ratio
1.01
Quick Ratio
0.92
Cash Ratio
0.46
Composite Scores
Piotroski F-Score
7
Altman Z-Score
1.64

5-Step DuPont Analysis

ROE %
34.44%
Net Margin %
13.01%
Operating Margin %
26.97%
Operating Income
MX$46.89B
÷
Revenue
MX$173.86B
×
Tax Burden
0.6005
Net Income
MX$22.62B
÷
Pretax Income
MX$37.66B
×
Interest Burden
0.8033
Pretax Income
MX$37.66B
÷
Operating Income
MX$46.89B
×
Asset Turnover
0.37
Revenue
MX$173.86B
÷
Average Total Assets
MX$466.99B
Begin Total Assets
MX$499.29B
End Total Assets
MX$434.70B
×
Equity Multiplier
7.11
Avg Total Assets
MX$466.99B
÷
Avg Stockholders Equity
MX$65.68B
Begin Equity
MX$64.47B
End Equity
MX$66.89B