Stock WING WINGSTOP INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wingstop Inc.

Equities

WING

US9741551033

Restaurants & Bars

Real-time Estimate Cboe BZX
Other stock markets
 11:30:34 03/05/2024 pm IST 		5-day change 1st Jan Change
385.8 USD +1.12% Intraday chart for Wingstop Inc. +0.84% +50.35%
02/05 Wingstop's Higher Same-Store Sales 2024 Guide Implies Slowing From Q1, Though More Upside Seen, Morgan Stanley Says MT
02/05 UBS Raises Price Target on Wingstop to $400 From $330, Maintains Neutral Rating MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,533 4,047 5,261 4,117 7,547 11,206 - -
Enterprise Value (EV) 1 2,831 4,476 5,682 4,647 8,169 11,841 11,875 11,868
P/E ratio 125 x 175 x 124 x 77.8 x 109 x 113 x 93.7 x 78 x
Yield 0.47% 4.03% 0.35% 0.52% 0.32% 0.25% 0.31% 0.39%
Capitalization / Revenue 12.7 x 16.3 x 18.6 x 11.5 x 16.4 x 19.2 x 16.5 x 14.3 x
EV / Revenue 14.2 x 18 x 20.1 x 13 x 17.8 x 20.3 x 17.5 x 15.1 x
EV / EBITDA 49.7 x 62.3 x 64.3 x 42.7 x 55.8 x 62 x 52.7 x 44.3 x
EV / FCF 176 x 75.3 x 272 x 88.9 x - 111 x 93.7 x -
FCF Yield 0.57% 1.33% 0.37% 1.13% - 0.9% 1.07% -
Price to Book -12.2 x -11.9 x -17 x -10.5 x -16.5 x -27 x -33 x -37.8 x
Nbr of stocks (in thousands) 29,453 29,683 29,826 29,916 29,415 29,370 - -
Reference price 2 85.99 136.3 176.4 137.6 256.6 381.5 381.5 381.5
Announcement Date 19/02/20 17/02/21 16/02/22 22/02/23 21/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 199.7 248.8 282.5 357.5 460.1 584.2 678.6 784.9
EBITDA 1 56.99 71.88 88.39 108.8 146.5 190.9 225.2 268.1
EBIT 1 42.9 57.39 73.76 91.93 112.6 153.5 184.1 226.6
Operating Margin 21.49% 23.07% 26.11% 25.71% 24.47% 26.27% 27.13% 28.86%
Earnings before Tax (EBT) 1 25.76 26.94 58.91 69.32 94.31 133.3 159.9 185.5
Net income 1 20.48 23.31 42.66 52.95 70.18 98.93 118.8 138.8
Net margin 10.25% 9.37% 15.1% 14.81% 15.25% 16.93% 17.5% 17.68%
EPS 2 0.6900 0.7800 1.420 1.770 2.350 3.370 4.072 4.892
Free Cash Flow 1 16.1 59.48 20.86 52.3 - 106.3 126.7 -
FCF margin 8.06% 23.9% 7.38% 14.63% - 18.2% 18.67% -
FCF Conversion (EBITDA) 28.25% 82.74% 23.6% 48.06% - 55.71% 56.25% -
FCF Conversion (Net income) 78.61% 255.2% 48.89% 98.77% - 107.49% 106.65% -
Dividend per Share 2 0.4000 5.500 0.6200 0.7200 0.8200 0.9440 1.167 1.480
Announcement Date 19/02/20 17/02/21 16/02/22 22/02/23 21/02/24 - - -
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 72.03 76.2 83.78 92.67 104.9 108.7 107.2 117.1 127.1 145.8 140.1 145.6 153.3 170 164.3
EBITDA 1 20.2 22.09 23.67 28.39 34.66 34.58 34.35 38.48 39.07 50.26 44.76 47.2 48.39 58.55 54.31
EBIT 1 14.22 16.61 22.37 24.08 28.87 25.67 26.46 30.65 29.81 42.74 35.56 37.43 37.85 49.41 44.18
Operating Margin 19.74% 21.79% 26.71% 25.99% 27.53% 23.61% 24.69% 26.18% 23.47% 29.31% 25.38% 25.7% 24.69% 29.07% 26.89%
Earnings before Tax (EBT) 1 10.58 11.54 16.36 18.05 23.37 20.91 22.26 26.15 24.99 38.5 30.4 32.14 32.45 43.54 37.79
Net income 1 6.896 8.676 13.31 13.37 17.6 15.67 16.18 19.51 18.81 28.75 22.41 23.8 24.02 32.35 28.02
Net margin 9.57% 11.39% 15.88% 14.43% 16.78% 14.41% 15.1% 16.66% 14.81% 19.72% 16% 16.34% 15.67% 19.03% 17.06%
EPS 2 0.2300 0.2900 0.4400 0.4500 0.5900 0.5200 0.5400 0.6600 0.6400 0.9800 0.7615 0.8108 0.8208 1.100 0.9450
Dividend per Share 2 0.1700 0.1700 0.1700 0.1900 0.1900 0.1900 0.1900 0.2200 0.2200 - 0.2200 0.2486 0.2486 0.2577 0.2515
Announcement Date 16/02/22 04/05/22 28/07/22 26/10/22 22/02/23 03/05/23 02/08/23 01/11/23 21/02/24 01/05/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 298 430 421 530 622 635 669 663
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.229 x 5.978 x 4.761 x 4.868 x 4.247 x 3.329 x 2.969 x 2.472 x
Free Cash Flow 1 16.1 59.5 20.9 52.3 - 106 127 -
ROE (net income / shareholders' equity) - -8.46% - - - - - -
ROA (Net income/ Total Assets) 12.3% 12.3% 17.5% 16.4% 17.5% 24.3% 21% 30%
Assets 1 166.1 188.9 243.7 322.1 401 407.9 565.6 462.7
Book Value Per Share 2 -7.060 -11.50 -10.40 -13.10 -15.60 -14.10 -11.60 -10.10
Cash Flow per Share 2 - - 1.630 2.540 - 4.690 5.530 -
Capex 1 22.5 6.05 28 23.9 - 40.1 42.7 55.6
Capex / Sales 11.26% 2.43% 9.92% 6.7% - 6.86% 6.29% 7.08%
Announcement Date 19/02/20 17/02/21 16/02/22 22/02/23 21/02/24 - - -
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 Wingstop Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
23
Last Close Price
381.5 USD
Average target price
385 USD
Spread / Average Target
+0.91%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Quick Service Restaurants

1st Jan change Capi.
WINGSTOP INC. Stock Wingstop Inc.
+50.35% 11.21B
MCDONALD'S CORPORATION Stock McDonald's Corporation
-8.85% 197B
CHIPOTLE MEXICAN GRILL, INC. Stock Chipotle Mexican Grill, Inc.
+38.25% 86.3B
YUM! BRANDS, INC. Stock Yum! Brands, Inc.
+3.06% 38B
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP Stock Restaurant Brands International Limited Partnership
-2.57% 24.65B
RESTAURANT BRANDS INTERNATIONAL INC. Stock Restaurant Brands International Inc.
-3.42% 23.48B
DOMINO'S PIZZA INC. Stock Domino's Pizza Inc.
+24.58% 17.86B
YUM CHINA HOLDINGS, INC. Stock Yum China Holdings, Inc.
-10.08% 14.58B
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. WING Stock
  4. Financials Wingstop Inc.