Stock QSR RESTAURANT BRANDS INTERNATIONAL INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Restaurant Brands International Inc.

Equities

QSR

CA76131D1033

Restaurants & Bars

Market Closed - Nyse
Other stock markets
 04:00:02 2024-05-08 pm EDT 		5-day change 1st Jan Change
73.38 USD -1.25% Intraday chart for Restaurant Brands International Inc. +0.22% -6.08%
May. 02 Deutsche Bank Adjusts Restaurant Brands International Price Target to $90 From $87, Maintains Buy Rating MT
May. 01 RBC Capital on Restaurant Brands' Q1 -- Maintains Outperform, US$90 Target MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 19,011 18,571 19,119 19,783 24,379 23,510 - -
Enterprise Value (EV) 1 29,626 29,834 31,515 31,993 36,629 35,642 35,397 35,939
P/E ratio 26.9 x 38.2 x 22.6 x 19.9 x 20.8 x 22 x 17.8 x 14.9 x
Yield 3.14% 3.4% 3.49% 3.34% 2.82% 3.18% 3.35% 3.75%
Capitalization / Revenue 3.39 x 3.74 x 3.33 x 3.04 x 3.47 x 3.11 x 2.94 x 2.81 x
EV / Revenue 5.29 x 6.01 x 5.49 x 4.92 x 5.22 x 4.72 x 4.43 x 4.29 x
EV / EBITDA 12.9 x 16 x 14 x 13.5 x 14.3 x 12.9 x 11.6 x 11.4 x
EV / FCF 21 x 37.1 x 19.5 x 23 x 26.7 x 24.5 x 20.3 x 20 x
FCF Yield 4.77% 2.69% 5.14% 4.34% 3.74% 4.08% 4.92% 5.01%
Price to Book 12 x 13.2 x 12.6 x 11.8 x 12.4 x 9.04 x 8.57 x 8.05 x
Nbr of stocks (in thousands) 298,114 303,903 315,072 305,905 312,029 316,382 - -
Reference price 2 63.77 61.11 60.68 64.67 78.13 73.38 73.38 73.38
Announcement Date 2/10/20 2/11/21 2/15/22 2/14/23 2/13/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,603 4,968 5,739 6,505 7,022 7,548 7,985 8,372
EBITDA 1 2,304 1,864 2,248 2,378 2,554 2,769 3,044 3,160
EBIT 1 2,007 1,422 1,879 1,898 2,051 2,393 2,628 2,829
Operating Margin 35.82% 28.62% 32.74% 29.18% 29.21% 31.7% 32.91% 33.79%
Earnings before Tax (EBT) 1 1,452 816 1,363 1,365 1,453 1,815 2,039 2,237
Net income 1 1,111 750 1,253 1,482 1,718 1,499 1,701 1,868
Net margin 19.83% 15.1% 21.83% 22.78% 24.47% 19.85% 21.31% 22.31%
EPS 2 2.370 1.600 2.690 3.250 3.760 3.335 4.133 4.941
Free Cash Flow 1 1,414 804 1,620 1,390 1,370 1,454 1,742 1,801
FCF margin 25.24% 16.18% 28.23% 21.37% 19.51% 19.26% 21.82% 21.51%
FCF Conversion (EBITDA) 61.37% 43.13% 72.06% 58.45% 53.64% 52.49% 57.23% 57%
FCF Conversion (Net income) 127.27% 107.2% 129.29% 93.79% 79.74% 97.01% 102.39% 96.44%
Dividend per Share 2 2.000 2.080 2.120 2.160 2.200 2.333 2.457 2.755
Announcement Date 2/10/20 2/11/21 2/15/22 2/14/23 2/13/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

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 1,546 1,451 1,639 1,726 1,689 1,590 1,775 1,837 1,820 1,739 1,917 1,962 1,932 1,802 1,999
EBITDA 1 584 530 618 642 588 588 665 698 603 627 711.8 742.6 709 689.6 786.3
EBIT 1 416 450 541 561 346 447 554 582 468 544 615.3 645.9 599.6 581.4 664.9
Operating Margin 26.91% 31.01% 33.01% 32.5% 20.49% 28.11% 31.21% 31.68% 25.71% 31.28% 32.1% 32.92% 31.03% 32.26% 33.26%
Earnings before Tax (EBT) 1 289 323 412 428 202 305 409 423 316 396 487 508 430 - -
Net income 1 262 270 346 530 336 277 351 364 726 328 414 432 326 - -
Net margin 16.95% 18.61% 21.11% 30.71% 19.89% 17.42% 19.77% 19.81% 39.89% 18.86% 21.6% 22.02% 16.87% - -
EPS 2 0.5700 0.5900 0.7600 1.170 0.7400 0.6100 0.7700 0.7900 1.600 0.7200 0.8948 0.9507 0.8132 0.8200 0.9617
Dividend per Share 2 0.5300 0.5400 0.5400 0.5400 0.5400 - 0.5500 0.5500 0.5500 - 0.5800 0.5800 0.5800 0.6156 0.6020
Announcement Date 2/15/22 5/3/22 8/4/22 11/3/22 2/14/23 5/2/23 8/8/23 11/3/23 2/13/24 4/30/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 10,615 11,263 12,396 12,210 12,250 12,131 11,886 12,429
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.607 x 6.042 x 5.514 x 5.135 x 4.796 x 4.381 x 3.905 x 3.934 x
Free Cash Flow 1 1,414 804 1,620 1,390 1,370 1,454 1,742 1,801
ROE (net income / shareholders' equity) 62.1% 40.7% 59.4% 62.6% 55.2% 41.3% 45.9% 51.2%
ROA (Net income/ Total Assets) 6% 4.2% 5.68% 6.44% 6.42% 6.58% 7.66% 8.42%
Assets 1 18,531 17,855 22,044 22,996 26,778 22,770 22,199 22,171
Book Value Per Share 2 5.310 4.630 4.820 5.490 6.290 8.120 8.570 9.120
Cash Flow per Share 3.150 1.970 3.720 3.270 3.270 - - -
Capex 1 62 117 106 100 120 195 165 211
Capex / Sales 1.11% 2.36% 1.85% 1.54% 1.71% 2.59% 2.07% 2.51%
Announcement Date 2/10/20 2/11/21 2/15/22 2/14/23 2/13/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Restaurant Brands International Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
29
Last Close Price
74.31 USD
Average target price
85.69 USD
Spread / Average Target
+15.32%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Quick Service Restaurants

1st Jan change Capi.
RESTAURANT BRANDS INTERNATIONAL INC. Stock Restaurant Brands International Inc.
-6.08% 23.51B
CHIPOTLE MEXICAN GRILL, INC. Stock Chipotle Mexican Grill, Inc.
+39.19% 87.72B
YUM! BRANDS, INC. Stock Yum! Brands, Inc.
+4.82% 38.24B
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP Stock Restaurant Brands International Limited Partnership
-2.43% 25.22B
DOMINO'S PIZZA INC. Stock Domino's Pizza Inc.
+25.34% 18.02B
YUM CHINA HOLDINGS, INC. Stock Yum China Holdings, Inc.
-12.14% 14.55B
WINGSTOP INC. Stock Wingstop Inc.
+53.54% 11.68B
AMERICANA RESTAURANTS INTERNATIONAL PLC Stock Americana Restaurants International PLC
+0.32% 7.18B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD. Stock McDonald's Holdings Company (Japan), Ltd.
+11.95% 5.95B
SHAKE SHACK INC. Stock Shake Shack Inc.
+38.64% 4.17B
Quick Service Restaurants
  1. Stock Market
  2. Equities
  3. QSR Stock
  4. Financials Restaurant Brands International Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW