stockrow
Friday 6 November 2026
Export MB’s income statement to Excel — free account
MasterBeef Group
MB Consumer Cyclical Restaurants
MasterBeef Group’s revenue for fiscal 2025 (year ended December 2025) was $59.0 million, down 9.09% from fiscal 2024.
3.64
0.51
−12.29%
Follow MB
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | |||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 68 | 65 | 59 | (7.0%) | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | — | — | 67.33 | 67.67 | 63.70 | (3.6) pt | ||||||
| EBT | — | — | — | — | — | — | — | (4) | 5 | (6) | +23.9% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | (5.60) | 7.07 | (9.92) | (4.3) pt | ||||||
| Net income | — | — | — | — | — | — | — | (4) | 5 | (6) | +23.9% | ||||||
| Per share, $ | |||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 6,814.66 | 5.05 | 3.56 | (97.7%) | |||||
| Earnings | — | — | — | — | — | — | — | (479.41) | 0.33 | (0.41) | (97.1%) | ||||||
| Cash flow | — | — | — | — | — | — | — | 1,073.17 | 0.60 | (0.10) | n/m | ||||||
| Capex | — | — | — | — | — | — | — | (569.09) | (0.12) | (0.01) | (99.6%) | ||||||
| Free cash flow | — | — | — | — | — | — | — | 504.08 | 0.48 | (0.11) | n/m | ||||||
| Book value | — | — | — | — | — | — | — | (56.17) | 0.29 | 0.37 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | — | 0 | 13 | 17 | +3,968.8% | ||||||
| Valuation, × | |||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | — | ||||||
| P/B | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 0.00 | 0.00 | (0.14) | 0.0 | ||||||
| Cash, $m | |||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 11 | 8 | (2) | n/m | |||||
| Capex | — | — | — | — | — | — | — | (6) | (2) | 0 | (82.8%) | ||||||
| Free cash flow | — | — | — | — | — | — | — | 5 | 6 | (2) | n/m | ||||||
| Balance, $m | |||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | (11) | (5) | 10 | n/m | |||||
| Net debt | — | — | — | — | — | — | — | (4) | (1) | (2) | (35.3%) | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | (1) | 4 | 6 | n/m | ||||||
| Returns, % | |||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | 9.41 | (17.14) | (17.1) pt | |||||
| ROIC | — | — | — | — | — | — | — | 0.00 | 270.09 | 107.86 | +107.9 pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | 272.13 | (138.19) | (138.2) pt | ||||||
| People | |||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 352 | 363 | 336 | (2.3%) | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.19 | 0.18 | 0.18 | (4.8%) | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025
MasterBeef Group vs peers in Restaurants (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| HCHL Happy City Holdings Limited | $117.9M | — | — | — | — | −207.91% (below 0%: shrinking) | — | — | Compare |
| BDL Flanigan's Enterprises, Inc. | $113.2M | 17.5× | 16.1× | +8.30% (above 0%: growing) | +48.00% (above 0%: growing) | −112.34% (below 0%: shrinking) | 58.12% | 7.12% | Compare |
| NDLS Noodles & Company | $89.8M | — (loss-making) | — (loss-making) | +0.48% (above 0%: growing) | n/m | +142.24% (above 0%: growing) | 75.58% | (1.21%) | Compare |
| VENU Venu Holding Corporation | $75.2M | — (loss-making) | — (loss-making) | +6.87% (above 0%: growing) | n/m | −285.57% (below 0%: shrinking) | 19.56% | (319.86%) | Compare |
| MB MasterBeef Group | $62.8M | — | — | — | — | −135.52% (below 0%: shrinking) | — | — | |
| GENK GEN Restaurant Group, Inc. | $45.4M | — (loss-making) | — (loss-making) | +1.25% (above 0%: growing) | n/m | +13.23% (above 0%: growing) | 60.93% | (9.24%) | Compare |
| ESYN EnerSyn Global Inc. | $44.9M | — (loss-making) | — | −79.32% (below 0%: shrinking) | +200.00% (above 0%: growing) | +1,774.51% (above 0%: growing) | 31.78% | (356.23%) | Compare |
| THCH TH International Limited | $40.7M | — (loss-making) | — | −17.29% (below 0%: shrinking) | n/m | +3,099.39% (above 0%: growing) | 63.68% | (21.26%) | Compare |
| STKS The ONE Group Hospitality, Inc. | $35.8M | — (loss-making) | — (loss-making) | −3.33% (below 0%: shrinking) | n/m | +88.09% (above 0%: growing) | 17.77% | 3.27% | Compare |
| Median of peers | $60.3M | — | — | +0.48% | — | +50.66% | 58.12% | (9.24%) |