Saturday 17 October 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.
4.05
0.40
−8.99%
Follow MB
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 2026e | 2027e | 2028e |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price, $ | |||||||||||||||
| Price, $ | Low | — | — | — | — | — | — | — | — | — | 2.73 |
Analyst estimates 2026–2028 Powerpack |
|||
| High | — | — | — | — | — | — | — | — | — | 16.40 | |||||
| People | |||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 352 | 363 | 336 | ||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.19 | 0.18 | 0.18 | |||||
| Income, $m | |||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 68 | 65 | 59 | ||||
| Gross margin, % | — | — | — | — | — | — | — | 67.33 | 67.67 | 63.70 | |||||
| EBT | — | — | — | — | — | — | — | (4) | 5 | (6) | |||||
| EBT margin, % | — | — | — | — | — | — | — | (5.60) | 7.07 | (9.92) | |||||
| Net income | — | — | — | — | — | — | — | (4) | 5 | (6) | |||||
| Depreciation | — | — | — | — | — | — | — | 11 | 10 | 9 | |||||
| Per share, $ | |||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 6,814.66 | 5.05 | 3.56 | ||||
| Earnings | — | — | — | — | — | — | — | (479.41) | 0.33 | (0.41) | |||||
| Cash flow | — | — | — | — | — | — | — | 1,073.17 | 0.60 | (0.10) | |||||
| Capex | — | — | — | — | — | — | — | (569.09) | (0.12) | (0.01) | |||||
| Free cash flow | — | — | — | — | — | — | — | 504.08 | 0.48 | (0.11) | |||||
| Book value | — | — | — | — | — | — | — | (56.17) | 0.29 | 0.37 | |||||
| Shares, m | — | — | — | — | — | — | — | 0 | 13 | 17 | |||||
| Valuation, × | |||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | ||||
| P/S | — | — | — | — | — | — | — | — | — | — | |||||
| P/B | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | |||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | |||||
| EV/FCF | — | — | — | — | — | — | — | 0.00 | 0.00 | (0.14) | |||||
| Cash, $m | |||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 11 | 8 | (2) | ||||
| Capex | — | — | — | — | — | — | — | (6) | (2) | 0 | |||||
| Free cash flow | — | — | — | — | — | — | — | 5 | 6 | (2) | |||||
| Balance, $m | |||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | (11) | (5) | 10 | ||||
| Total debt | — | — | — | — | — | — | — | 15 | 14 | 17 | |||||
| Net debt | — | — | — | — | — | — | — | (4) | (1) | (2) | |||||
| Shareholders’ equity | — | — | — | — | — | — | — | (1) | 4 | 6 | |||||
| Returns, % | |||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | 9.41 | (17.14) | ||||
| ROIC | — | — | — | — | — | — | — | 0.00 | 270.09 | 107.86 | |||||
| ROE | — | — | — | — | — | — | — | 0.00 | 272.13 | (138.19) | |||||
Negative figures in brackets.
Fiscal years to Dec 2025
Charts ten years each
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 |
|---|---|---|---|---|---|---|---|---|---|
| RRGB Red Robin Gourmet Burgers, Inc. | $172.8M | — (loss-making) | — (loss-making) | −2.14% (below 0%: shrinking) | −90.91% (below 0%: shrinking) | +107.19% (above 0%: growing) | 16.25% | 2.25% | Compare |
| HCHL Happy City Holdings Limited | $117.9M | — | — | — | — | −207.91% (below 0%: shrinking) | — | — | Compare |
| BDL Flanigan's Enterprises, Inc. | $92.1M | 13.3× | 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 | $82.6M | — (loss-making) | — (loss-making) | +0.48% (above 0%: growing) | n/m | +142.24% (above 0%: growing) | 75.58% | (1.21%) | Compare |
| MB MasterBeef Group | $76.3M | — | — | — | — | −135.52% (below 0%: shrinking) | — | — | |
| VENU Venu Holding Corporation | $65.6M | — (loss-making) | — (loss-making) | +6.87% (above 0%: growing) | n/m | −285.57% (below 0%: shrinking) | 19.56% | (319.86%) | Compare |
| GENK GEN Restaurant Group, Inc. | $59.0M | — (loss-making) | — (loss-making) | +1.25% (above 0%: growing) | n/m | +13.23% (above 0%: growing) | 60.93% | (9.24%) | Compare |
| STKS The ONE Group Hospitality, Inc. | $44.7M | — (loss-making) | — (loss-making) | −3.33% (below 0%: shrinking) | n/m | +88.09% (above 0%: growing) | 17.77% | 3.27% | Compare |
| THCH TH International Limited | $31.9M | — (loss-making) | — | −17.29% (below 0%: shrinking) | n/m | +3,099.39% (above 0%: growing) | 63.68% | (21.26%) | Compare |
| Median of peers | $74.1M | — | — | +0.48% | — | +50.66% | 58.12% | (1.21%) |
MasterBeef Group (MB) key facts
- Concern: MasterBeef Group’s revenue for fiscal 2025 (year ended December 2025) was $59.0 million, down 9.09% from fiscal 2024.
- Concern: MasterBeef Group reported a net loss of $5.9 million, or a loss of $0.41 per share, for fiscal 2025.
- MasterBeef Group (MB) is a Restaurants company in the Consumer Cyclical sector, listed on Nasdaq.
- As of October 16, 2026, MB traded at $4.05, a market capitalization of $76.3 million.
- Return on equity was −138.2% and debt-to-equity 2.86.
- Its Piotroski F-score is 3 out of 9 and its Altman Z-score is 4.50 (safe zone) for fiscal 2025.