Restaurant Brands International Inc

TSX : QSR
USA·Consumer Cyclical·Restaurants
C$105.86
+2.18 (+2.09%)Oct 16 close
Market Cap
C$36.68B
Enterprise Value
C$59.22B
P/E (TTM)
20.50
P/B
6.84
Net Cash / (Debt)
−C$20.50B
52-Week Range
C$74 — C$113
5-Year Range
C$61 — C$113
Avg Volume (3M)
1.01M

Restaurant Brands International owns four quick-service restaurant chains: Burger King, Tim Hortons, Popeyes, and Firehouse Subs. Together these brands operate roughly 32,000 locations across 120+ countries, the vast majority run by franchisees. The company makes money primarily by collecting royalties and fees from those franchisees, leasing properties to them, selling supplies through the Tim Hortons distribution network, and operating a small number of company-owned locations. Customers are everyday consumers buying fast food and coffee. The franchisor model means RBI's revenue is tied to system-wide sales volume rather than restaurant-level margins.

Employees53,500IPONov 7, 2003SIC9211HQ5707 Waterford District Drive, Suite 300, P.O. Box 339, Miami, FL, USA, 33126
to

Financials (CAD)

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)
20.50
Forward P/E
18.34
P/E ex-NRI
19.49
Shiller P/E (CAPE)
24.60
Cash Flow Multiples
P/FCF
21.46
P/OCF
18.41
P/Owner Earnings
27.07
FCF Yield
6.13%
Enterprise Value Multiples
EV / EBIT
16.39
EV / Forward EBIT
14.73
EV / EBITDA
14.66
EV / Forward EBITDA
13.24
EV / Revenue
4.41
EV / Forward Revenue
2.98
Asset / Sales
P/S
3.62
P/B
6.84
P/Tangible Book
—
Growth-Adjusted
PEG
1.49

Capital Returns

Metric
Current
Dividends
Dividend Yield (TTM)
3.35%
Forward Dividend Yield
3.46%
3Y Dividend Growth
5.3%
Payout Ratio
0.65
5Y Yield on Cost
4.41%
Buybacks & Dilution
3Y Buyback Ratio
−4.10%
5Y Share Change
−2.4%
Combined
Shareholder Yield
5.42%

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
1.66

5-Step DuPont Analysis

ROE %
35.56%
Net Margin %
13.15%
Operating Margin %
26.96%
Operating Income
C$3.62B
÷
Revenue
C$13.43B
×
Tax Burden
0.6064
Net Income
C$1.77B
÷
Pretax Income
C$2.91B
×
Interest Burden
0.8045
Pretax Income
C$2.91B
÷
Operating Income
C$3.62B
×
Asset Turnover
0.38
Revenue
C$13.43B
÷
Average Total Assets
C$35.11B
Begin Total Assets
C$35.11B
End Total Assets
C$35.12B
×
Equity Multiplier
7.07
Avg Total Assets
C$35.11B
÷
Avg Stockholders Equity
C$4.97B
Begin Equity
C$4.53B
End Equity
C$5.40B
HolderShares% OwnedChg. shares
Capital World Investors43.9M12.66%+1.0M
PERSHING SQUARE INC.25.8M7.45%new
ROYAL BANK OF CANADA20.2M5.84%+1.9M
EdgePoint Investment Group Inc.17.2M4.96%-2.2M
BlackRock, Inc.15.2M4.39%+7.2M
BANK OF MONTREAL /CAN/11.3M3.26%+2.3M
VANGUARD CAPITAL MANAGEMENT LLC10.5M3.03%+178.4K
FMR LLC8.4M2.43%+159.2K
GOLDMAN SACHS GROUP INC7.3M2.11%+197.2K
BAUPOST GROUP LLC/MA6.8M1.95%-1.3M
10 of 593
View all