Restaurant Brands International Inc. QSR

71.64 0.73 1.03% as of 25 Sep
Market cap
$33.4B
P/E
19.2×
Growth Flags show if company had growth for consecutive years
Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21 Dec '22 Dec '23 Dec '24 Dec '25
P/E ratio
31.76 23.83 21.35 26.57 37.96 22.39 19.60 20.17 20.31 28.79
P/S ratio
2.64 3.23 2.43 3.05 3.71 3.28 3.04 3.42 2.47 2.38
P/FCF ratio
8.86 10.72 11.98 12.02 22.62 11.50 14.12 19.34 15.56 15.10
P/Operating CF
31.28 27.06 26.47 30.25 58.96 39.94 46.81 59.50 43.23 40.45
P/B ratio
3.14 3.24 3.60 4.01 4.96 4.88 4.64 5.07 4.29 4.35
Price to Tangible BV
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EV/Sales
4.39 5.64 4.53 4.94 5.98 5.41 4.90 5.14 3.98 3.70
EV/EBITDA
9.59 13.16 11.29 12.41 18.60 14.77 15.40 15.86 12.04 13.73
EV/Operating CF
14.35 18.57 20.82 18.77 32.27 18.00 21.41 27.29 22.24 20.34
EV/FCF
14.74 18.71 22.31 19.48 36.42 18.99 22.75 29.12 25.02 23.45
Quick Ratio
1.54 0.96 0.97 1.21 1.31 0.87 0.85 0.88 0.86 0.68
Current Ratio
1.73 1.06 1.07 1.29 1.41 0.97 0.97 1.01 0.97 0.98
Net Debt/EBITDA
3.83 5.62 5.23 4.76 7.05 5.83 5.84 5.33 4.55 4.89
Debt/Assets
45.61% 57.12% 60.28% 54.33% 56.30% 57.41% 58.37% 56.72% 56.69% 53.01%
Debt/Equity
1.29 2.66 3.36 2.85 3.45 3.46 3.11 2.80 2.88 2.63
Asset Turnover
0.22 0.23 0.26 0.26 0.22 0.25 0.28 0.30 0.35 0.38
Operating CF/Net income
3.67 2.22 1.90 2.30 1.90 2.06 1.48 1.11 1.47 2.21
Capex/Depreciation
(0.16) (0.05) (0.37) (0.25) (0.49) (0.39) (0.40) (0.38) (0.58) (0.70)
Interest Coverage
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ROE
10.80% 15.55% 14.97% 16.33% 12.18% 22.13% 24.82% 26.45% 21.33% 15.52%
ROA
1.84% 3.10% 2.96% 3.03% 2.15% 3.64% 4.38% 5.16% 4.25% 3.09%
ROIC
7.42% 6.96% 8.07% 8.43% 5.93% 7.29% 7.25% 7.60% 8.65% 7.83%
Return on Tangible Assets
11.75% 28.10% 29.31% 25.72% 18.04% 42.47% 53.56% 60.07% 47.40% 34.61%
Average Days of Receivables
35.52 39.00 30.80 34.33 39.38 34.79 34.45 38.93 30.31 30.72
Research and Development Expense of Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Selling, General and Administrative Expense of Revenue
7.68% 9.09% 22.66% 22.56% 25.70% 25.61% 26.26% 28.15% 24.54% 22.25%
Intangible Assets out of Total Assets
0.73 0.79 0.79 0.73 0.72 0.75 0.73 0.72 0.69 0.68
Share Based Compensation of Revenue
0.85% 1.05% 0.90% 1.21% 1.69% 1.78% 2.09% 2.76% 2.05% 1.60%
Graham Net Nets
(0.94) (1.01) (1.15) (0.93) (0.91) (0.93) (0.83) (0.69) (0.84) (0.79)
Graham Number
22.33 33.68 28.30 29.29 21.13 27.53 32.08 36.05 33.11 28.92
Earnings Yield
3.15% 4.20% 4.68% 3.76% 2.63% 4.47% 5.10% 4.96% 4.92% 3.47%
Free Cash Flow Yield
11.29% 9.33% 8.35% 8.32% 4.42% 8.70% 7.08% 5.17% 6.43% 6.62%
Revenue per Share
17.80 19.31 21.51 20.91 16.45 18.51 21.19 22.51 26.35 28.67
Operating CF per Share
5.45 5.87 4.68 5.51 3.05 5.57 4.85 4.24 4.71 5.21
Capex per Share
(0.14) (0.05) (0.31) (0.20) (0.35) (0.29) (0.29) (0.27) (0.52) (0.69)
Free Cash Flow per Share
5.30 5.82 4.37 5.31 2.70 5.28 4.57 3.97 4.19 4.52
Cash per Share
6.27 4.63 3.67 5.72 5.17 3.51 3.84 3.65 4.18 3.54
Shareholders Equity per Share
29.14 19.24 14.53 15.89 12.32 12.43 13.90 15.16 15.18 15.68
Interest Debt per Share
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book value per Share
29.14 19.24 14.53 15.89 12.32 12.43 13.90 15.16 15.18 15.68
Free Cash Flow
1,235.30 1,380.00 1,087.00 1,422.00 816.00 1,636.00 1,402.00 1,240.00 1,336.00 1,487.00
Working Capital
886.30 95.00 92.00 493.00 663.00 (62.00) (68.00) 29.00 (82.00) (61.00)
Capital Expenditures
(33.70) (11.00) (78.00) (54.00) (105.00) (90.00) (88.00) (83.00) (167.00) (227.00)
Net Current Asset Value
(10,242.30) (14,913.00) (15,023.00) (15,905.00) (16,792.00) (17,577.00) (16,430.00) (16,488.00) (17,507.00) (17,626.00)
EV/EBIT
10.79 14.78 12.51 13.73 21.49 16.57 17.21 17.54 13.43 15.75
Capex to Sales
0.01 0.00 0.01 0.01 0.02 0.02 0.01 0.01 0.02 0.02
Net Profit Margin
8.34% 13.68% 11.42% 11.48% 9.78% 14.60% 15.50% 16.95% 12.15% 8.23%
Price to Operating Income
6.57 8.53 6.79 8.52 12.98 10.01 10.43 11.69 8.60 10.19
Other line items
Depreciation/Fixed assets
0.10 0.10 0.10 0.11 0.11 0.11 0.11 0.11 0.13 0.14
Cash ROIC
(4.63%) (4.17%) (4.98%) (2.96%) (6.13%) (1.69%) (2.46%) (3.29%) (3.64%) (2.96%)
Accounts Receivable Turnover
10.04 10.25 11.39 11.45 9.35 10.60 11.21 10.30 11.62 12.65
Accounts Payable Turnover
5.97 5.38 4.44 4.07 3.84 4.41 4.13 3.81 5.21 5.99
Inventory Turnover
28.50 31.08 29.28 29.60 23.61 24.78 24.72 19.71 26.31 28.14
Average Days of Payables
61.88 77.77 83.59 99.90 79.70 94.20 97.76 97.85 68.91 64.73
Days of Inventory on Hand
12.01 12.23 12.22 13.03 16.49 14.73 17.15 20.56 12.79 15.32
Average Receivables
412.75 446.25 470.50 489.50 531.50 541.50 580.50 681.50 723.50 746.00
Average Payables
365.65 432.90 504.50 578.50 554.00 539.00 686.00 774.00 777.50 815.50
Average Inventory
76.55 74.90 76.50 79.50 90.00 96.00 114.50 149.50 154.00 173.50
Average Assets
18,768.00 20,174.45 20,682.50 21,250.50 22,568.50 23,011.50 22,996.00 23,068.50 24,011.50 25,123.50
Average Common Equity
3,200.65 4,024.80 4,089.50 3,938.50 3,990.00 3,787.00 4,060.50 4,499.00 4,786.50 5,001.00

Fold the line items

Columns are period end dates