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

Real-time Estimate Cboe BZX
Other stock markets
 07:55:27 03/05/2024 pm IST 		5-day change 1st Jan Change
74.61 USD +0.54% Intraday chart for Restaurant Brands International Inc. +1.30% -4.29%
02/05 Deutsche Bank Adjusts Restaurant Brands International Price Target to $90 From $87, Maintains Buy Rating MT
01/05 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 23,479 - -
Enterprise Value (EV) 1 29,626 29,834 31,515 31,993 36,629 35,698 35,446 35,608
P/E ratio 26.9 x 38.2 x 22.6 x 19.9 x 20.8 x 22.8 x 18.1 x 15.2 x
Yield 3.14% 3.4% 3.49% 3.34% 2.82% 3.14% 3.31% 3.7%
Capitalization / Revenue 3.39 x 3.74 x 3.33 x 3.04 x 3.47 x 3.12 x 2.95 x 2.81 x
EV / Revenue 5.29 x 6.01 x 5.49 x 4.92 x 5.22 x 4.74 x 4.45 x 4.27 x
EV / EBITDA 12.9 x 16 x 14 x 13.5 x 14.3 x 12.8 x 11.5 x 11 x
EV / FCF 21 x 37.1 x 19.5 x 23 x 26.7 x 24.3 x 20.5 x 20 x
FCF Yield 4.77% 2.69% 5.14% 4.34% 3.74% 4.12% 4.88% 5.01%
Price to Book 12 x 13.2 x 12.6 x 11.8 x 12.4 x 9.1 x 5.5 x 5.04 x
Nbr of stocks (in thousands) 2,98,114 3,03,903 3,15,072 3,05,905 3,12,029 3,16,382 - -
Reference price 2 63.77 61.11 60.68 64.67 78.13 74.21 74.21 74.21
Announcement Date 10/02/20 11/02/21 15/02/22 14/02/23 13/02/24 - - -
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 7,528 7,960 8,348
EBITDA 1 2,304 1,864 2,248 2,378 2,554 2,795 3,081 3,235
EBIT 1 2,007 1,422 1,879 1,898 2,051 2,390 2,631 2,814
Operating Margin 35.82% 28.62% 32.74% 29.18% 29.21% 31.75% 33.05% 33.7%
Earnings before Tax (EBT) 1 1,452 816 1,363 1,365 1,453 1,809 2,039 2,237
Net income 1 1,111 750 1,253 1,482 1,718 1,495 1,683 1,868
Net margin 19.83% 15.1% 21.83% 22.78% 24.47% 19.86% 21.15% 22.37%
EPS 2 2.370 1.600 2.690 3.250 3.760 3.258 4.100 4.898
Free Cash Flow 1 1,414 804 1,620 1,390 1,370 1,469 1,728 1,782
FCF margin 25.24% 16.18% 28.23% 21.37% 19.51% 19.51% 21.71% 21.35%
FCF Conversion (EBITDA) 61.37% 43.13% 72.06% 58.45% 53.64% 52.55% 56.11% 55.09%
FCF Conversion (Net income) 127.27% 107.2% 129.29% 93.79% 79.74% 98.24% 102.68% 95.45%
Dividend per Share 2 2.000 2.080 2.120 2.160 2.200 2.333 2.456 2.746
Announcement Date 10/02/20 11/02/21 15/02/22 14/02/23 13/02/24 - - -
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 1,918 1,964 1,931 1,801 2,001
EBITDA 1 584 530 618 642 588 588 665 698 603 627 714 751.1 715.2 694.3 800.2
EBIT 1 416 450 541 561 346 447 554 582 468 544 612.5 647.4 598.7 581.3 663.3
Operating Margin 26.91% 31.01% 33.01% 32.5% 20.49% 28.11% 31.21% 31.68% 25.71% 31.28% 31.94% 32.97% 31% 32.28% 33.14%
Earnings before Tax (EBT) 1 289 323 412 428 202 305 409 423 316 396 460.5 505.5 433.7 - -
Net income 1 262 270 346 530 336 277 351 364 726 328 389.5 427 348.5 - -
Net margin 16.95% 18.61% 21.11% 30.71% 19.89% 17.42% 19.77% 19.81% 39.89% 18.86% 20.31% 21.74% 18.05% - -
EPS 2 0.5700 0.5900 0.7600 1.170 0.7400 0.6100 0.7700 0.7900 1.600 0.7200 0.8572 0.9179 0.7806 0.7998 0.9774
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 15/02/22 03/05/22 04/08/22 03/11/22 14/02/23 02/05/23 08/08/23 03/11/23 13/02/24 30/04/24 - - - - -
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 12,219 11,967 12,130
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.607 x 6.042 x 5.514 x 5.135 x 4.796 x 4.371 x 3.885 x 3.749 x
Free Cash Flow 1 1,414 804 1,620 1,390 1,370 1,469 1,728 1,783
ROE (net income / shareholders' equity) 62.1% 40.7% 59.4% 62.6% 55.2% 31.2% 42.6% 45.1%
ROA (Net income/ Total Assets) 6% 4.2% 5.68% 6.44% 6.42% 6.52% 7.53% 8.14%
Assets 1 18,531 17,855 22,044 22,996 26,778 22,947 22,365 22,934
Book Value Per Share 2 5.310 4.630 4.820 5.490 6.290 8.150 13.50 14.70
Cash Flow per Share 2 3.150 1.970 3.720 3.270 3.270 4.490 5.720 7.950
Capex 1 62 117 106 100 120 210 198 192
Capex / Sales 1.11% 2.36% 1.85% 1.54% 1.71% 2.79% 2.49% 2.3%
Announcement Date 10/02/20 11/02/21 15/02/22 14/02/23 13/02/24 - - -
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
30
Last Close Price
74.21 USD
Average target price
85.66 USD
Spread / Average Target
+15.43%
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.
-4.29% 23.48B
MCDONALD'S CORPORATION Stock McDonald's Corporation
-8.82% 197B
CHIPOTLE MEXICAN GRILL, INC. Stock Chipotle Mexican Grill, Inc.
+37.86% 86.3B
YUM! BRANDS, INC. Stock Yum! Brands, Inc.
+2.87% 38B
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP Stock Restaurant Brands International Limited Partnership
-2.57% 24.65B
DOMINO'S PIZZA INC. Stock Domino's Pizza Inc.
+23.84% 17.86B
YUM CHINA HOLDINGS, INC. Stock Yum China Holdings, Inc.
-10.04% 14.58B
WINGSTOP INC. Stock Wingstop Inc.
+48.99% 11.21B
AMERICANA RESTAURANTS INTERNATIONAL PLC Stock Americana Restaurants International PLC
+4.47% 7.52B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD. Stock McDonald's Holdings Company (Japan), Ltd.
+14.08% 6.03B
Quick Service Restaurants
  1. Stock Market
  2. Equities
  3. QSR Stock
  4. Financials Restaurant Brands International Inc.