| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | — | — | — | 4 | 1 | — | 1 | 1 | 4 | 5 | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 1.22 |
—
—
—
|
| 2025 | 1.08 |
—
—
—
—
|
| 2024 | 1.08 |
—
—
—
—
|
| 2023 | 1.08 |
—
—
—
—
|
| 2022 | 0.81 |
—
—
—
|
| 2021 | ‡‡‡ |
|
| 2020 | 0.36 |
—
|
| 2019 | 1.38 |
—
—
—
—
|
| 2018 | 1.24 |
—
—
—
—
|
| 2017 | 1.06 |
—
—
—
—
|
| 2016 | 0.88 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 56.29 | 84.18 | 215.73 | 195.17 |
| Receivables | 123.76 | 129.92 | 130.42 | 114.49 |
| Inventory | 57.65 | 64.53 | 53.97 | 50.51 |
| Other | — | — | — | — |
| 300.80 | 333.31 | 454.83 | 418.79 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 63.15 | 62.09 | 62.71 | 70.67 |
| ST’ Debt | — | — | 68.82 | — |
| Other | 222.92 | 226.81 | 212.86 | 183.45 |
| 660.67 | 711.42 | 777.01 | 713.58 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 978.83 | 1,029.63 | — | — |
—
|
| ’25 | 927.20 | 955.83 | 907.23 | 961.56 |
3,751.81
|
| ’24 | 891.22 | 904.04 | 865.47 | 920.96 |
3,581.70
|
| ’23 | 866.11 | 866.17 | 830.21 | 877.01 |
3,439.50
|
| ’22 | 793.71 | 832.64 | 784.00 | 892.80 |
3,303.16
|
| ’21 | 627.42 | 768.96 | 754.47 | 776.69 |
2,927.54
|
| ’20 | 615.11 | 295.85 | 517.72 | 554.55 |
1,983.23
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 96.72 | 92.21 | — | — |
—
|
| ’25 | 78.92 | 56.84 | 90.61 | 74.91 |
301.28
|
| ’24 | 66.75 | 27.70 | 79.88 | 94.00 |
268.33
|
| ’23 | 65.04 | 36.48 | 49.03 | 67.86 |
218.40
|
| ’22 | 33.51 | 54.01 | 11.38 | 63.03 |
161.93
|
| ’21 | 21.64 | 108.80 | (11.28) | 93.85 |
213.01
|
| ’20 | (32.98) | (2.70) | 2.95 | 35.64 |
2.91
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 53.03 | 49.00 | — | — |
—
|
| ’25 | 35.57 | 15.30 | 53.56 | 49.60 |
154.02
|
| ’24 | 29.41 | (1.94) | 25.51 | 53.93 |
106.91
|
| ’23 | 26.89 | 11.57 | 11.59 | 15.12 |
65.18
|
| ’22 | 4.28 | 36.57 | (20.50) | 28.43 |
48.78
|
| ’21 | 13.94 | 85.29 | (29.70) | 75.94 |
145.46
|
| ’20 | (48.88) | (16.45) | (6.04) | 23.37 |
(48.01)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 1.02 | 1.41 | — | — |
—
|
| ’25 | 0.67 | 1.14 | 0.66 | 0.60 |
3.06
|
| ’24 | 0.68 | 1.08 | 0.61 | 0.83 |
3.20
|
| ’23 | 0.56 | 0.87 | 0.37 | 0.26 |
2.07
|
| ’22 | 0.45 | 0.50 | (0.05) | (0.07) |
0.86
|
| ’21 | (0.03) | 0.37 | 0.64 | 0.04 |
1.01
|
| ’20 | (0.09) | (1.61) | (0.76) | (0.85) |
(6.32)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 26.05 | 28.58 | 31.24 | 42.69 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 44.65 | 41.28 | 52.10 | 69.70 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 47,500 | 47,900 | 47,900 | 48,400 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.07 | 0.07 | 0.07 | 0.08 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,303.16 | 3,439.50 | 3,581.70 | 3,751.81 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12.07% | 14.12% | 15.41% | 16.31% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 32.89 | 100.01 | 171.05 | 162.90 | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.00% | 2.91% | 4.78% | 4.34% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 43.12 | 101.35 | 156.78 | 148.43 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 92.38 | 93.14 | 101.45 | 109.03 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 66.31 | 71.18 | 74.95 | 80.19 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 0.87 | 2.10 | 3.28 | 3.17 | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.25 | 4.52 | 5.61 | 6.44 | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2.27) | (3.17) | (3.38) | (3.15) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.98 | 1.35 | 2.24 | 3.29 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.86 | 6.58 | 9.28 | 9.33 | ‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 49.82 | 48.32 | 47.79 | 46.79 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | 38.06 | 16.36 | 14.42 | 15.92 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.49 | 0.48 | 0.63 | 0.63 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.52 | 5.22 | 5.11 | 5.41 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.64 | 0.64 | 0.78 | 0.74 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 43.13 | 34.03 | 25.99 | 18.02 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 161.93 | 218.40 | 268.33 | 301.28 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (113.14) | (153.22) | (161.42) | (147.26) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 48.78 | 65.18 | 106.91 | 154.02 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (310.91) | (359.87) | (378.11) | (322.18) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 607.03 | 470.05 | 452.06 | 630.07 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 492.26 | 413.76 | 367.89 | 414.35 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 292.00 | 318.06 | 443.46 | 436.43 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.55% | 3.61% | 5.33% | 4.71% | ‡‡‡‡‡ | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.10% | 9.27% | 13.74% | 13.76% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 13.86% | 33.23% | 41.18% | 33.74% | ‡‡‡‡‡ | — | — |
ROE
|
The Cheesecake Factory (CAKE) has emerged as a resilient leader in casual dining, rebounding spectacularly from the 2020 pandemic lows—where revenue plunged 20% to $1.98 billion and net losses hit $253 million—to achieve $3.58 billion in 2024 revenue, a 5.5% CAGR since 2016. Pivots to off-premise sales and digital innovation drove a 48% revenue surge in 2021, with gross margins expanding from 6.6% to 15.4%, net income tripling to $157 million, EPS reaching $3.28, and ROE soaring to an elite 41.2%. Free cash flow per share doubled to $2.24, funding unit expansions while trimming net debt 25%.
A fortress balance sheet, with shareholders’ equity up 52% to $443 million and operating cash flow at $268 million, supports aggressive growth, including 40+ new openings in high-margin concepts like North Italia and Flower Child. Analysts forecast revenue climbing to $4.17 billion by 2027 (6% YoY growth) and EPS to $4.46 (36% total rise), with forward P/E tightening to 13x and EV/FCF at 26x—attractive versus peers amid decade-low valuations.
Insider profit-taking amid stock highs signals confidence, not distress, as digital sales hit 15%+ of mix and productivity metrics like revenue per employee surge 55%. While capex risks loom if spending softens, CAKE’s innovation edge and margin tailwinds position it for 20%+ annualized returns, making it a compelling bet in a recovering experiential dining landscape.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.