Last Price$68.0(1.2%)
Market Cap$22.0B
LTM FCF to Net Income
106.0%
5Y avg
108.1%
Restaurants industry
median
82.7%
Stock quality & Intrinsic value
6/10
1.0% undervalued
Restaurant Brands International Inc. FCF to Net Income
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF to Net Income | 131.0% | 128.2% | (84.8%) | 212.9% | 129.2% | 108.9% | 94.3% | 127.3% | 107.2% | 129.3% | 93.8% | 101.1% | 90.1% |
Overvalued or undervalued?
Check the intrinsic value for QSR
and see if it's the right time to invest.
Restaurant Brands International Inc. (QSR) FCF to Net Income comparison analysis
General
LTM FCF to Net Income
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Restaurant Brands International Inc.QSR
106.0%
19.7%
(41.8%)
12.1%
Median Peer Set
85.2%
7.6%
15.9%
11.4%
Darden Restaurants, Inc.DRI
130.3%
8.6%
6.3%
9.0%
Chipotle Mexican Grill, Inc.CMG
98.5%
14.6%
25.8%
13.6%
Yum! Brands, Inc.YUM
96.7%
6.7%
(7.2%)
19.7%
Texas Roadhouse, Inc.TXRH
90.9%
16.0%
42.5%
8.1%
Domino's Pizza, Inc.DPZ
87.6%
5.1%
13.6%
12.4%
Starbucks CorporationSBUX
82.7%
0.6%
(8.1%)
10.4%
McDonald's CorporationMCD
81.1%
1.7%
(1.1%)
31.7%
Yum China Holdings, Inc.YUMC
77.7%
3.0%
18.1%
8.1%
CAVA Group, Inc.CAVA
40.6%
32.3%
418.2%
13.5%
Dutch Bros Inc.BROS
37.2%
32.6%
1,127.4%
2.8%
QSR key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 1,970.9 0.0% | 1,146.3 (41.8%) | 1,198.8 4.6% | 4,052.2 238.0% | 4,145.8 2.3% | 4,576.1 10.4% | 5,357.0 17.1% | 5,603.0 4.6% | 4,968.0 (11.3%) | 5,739.0 15.5% | 6,505.0 13.3% | 7,022.0 7.9% | 8,406.0 19.7% |
| Cost of Goods Sold (COGS) | 1,152.3 | 347.7 | 335.4 | 2,312.7 | 2,181.4 | 2,327.9 | 2,240.0 | 2,353.0 | 2,138.0 | 3,341.0 | 3,907.0 | 4,220.0 | 5,382.0 |
% margin | 818.6 41.5% | 798.6 69.7% | 863.4 72.0% | 1,739.5 42.9% | 1,964.4 47.4% | 2,248.2 49.1% | 3,117.0 58.2% | 3,250.0 58.0% | 2,830.0 57.0% | 2,398.0 41.8% | 2,598.0 39.9% | 2,802.0 39.9% | 3,024.0 36.0% |
| Operating Expenses | 302.6 | 221.8 | 356.3 | 319.2 | 302.3 | 353.1 | 1,222.0 | 1,217.0 | 1,240.0 | 474.0 | 575.0 | 751.0 | 733.0 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 272.8 | 204.8 | 345.4 | 304.0 | 280.5 | 329.0 | 1,214.0 | 1,208.0 | 1,229.0 | 454.0 | 536.0 | 647.0 | 733.0 |
% margin | 417.7 21.2% | 522.2 45.6% | 181.1 15.1% | 1,192.2 29.4% | 1,666.7 40.2% | 1,735.9 37.9% | 1,917.0 35.8% | 2,007.0 35.8% | 1,422.0 28.6% | 1,879.0 32.7% | 1,898.0 29.2% | 2,051.0 29.2% | 2,419.0 28.8% |
| Interest Income | 1.1 | 2.6 | 3.7 | 4.2 | 4.1 | 26.4 | 15.0 | 20.0 | 9.0 | 3.0 | 7.0 | 13.0 | 0.0 |
| Interest Expense | 209.0 | 190.6 | 270.8 | 478.3 | 466.9 | 512.2 | 535.0 | 532.0 | 508.0 | 505.0 | 533.0 | 595.0 | 577.0 |
| Pre-tax Income | 159.7 | 322.2 | (254.0) | 673.9 | 1,199.8 | 1,101.7 | 1,382.0 | 1,452.0 | 816.0 | 1,363.0 | 1,365.0 | 1,453.0 | 1,809.0 |
% effective tax rate | 42.0 26.3% | 88.5 27.5% | 15.3 (6.0%) | 162.2 24.1% | 243.9 20.3% | (133.6) (12.1%) | 238.0 17.2% | 341.0 23.5% | 66.0 8.1% | 110.0 8.1% | (117.0) (8.6%) | (265.0) (18.2%) | 364.0 20.1% |
% margin | 117.7 6.0% | 233.7 20.4% | 161.4 13.5% | 375.1 9.3% | 615.6 14.8% | 648.8 14.2% | 612.0 11.4% | 1,111.0 19.8% | 750.0 15.1% | 1,253.0 21.8% | 1,482.0 22.8% | 1,190.0 16.9% | 1,021.0 12.1% |
| EPS | 0.34 | 0.67 | 0.47 | 1.84 | 2.64 | 2.74 | 1.29 | 4.15 | 2.48 | 4.04 | 4.83 | 5.50 | 3.20 |
| Diluted EPS | 0.33 | 0.65 | 0.45 | 0.79 | 1.31 | 1.36 | 1.29 | 2.37 | 1.60 | 2.70 | 3.26 | 3.76 | 2.25 |
% margin | 611.3 31.0% | 647.9 56.5% | 725.1 60.5% | 1,575.2 38.9% | 1,779.7 42.9% | 1,884.4 41.2% | 2,127.0 39.7% | 2,212.0 39.5% | 1,779.0 35.8% | 2,125.0 37.0% | 2,213.0 34.0% | 2,239.0 31.9% | 2,664.0 31.7% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Restaurant Brands International Inc.'s FCF to Net Income?
As of today, Microsoft Corp's last 12-month FCF to Net Income is 106.0%, based on the financial report for Dec 31, 2024 (Q4’2024). The average annual FCF to Net Income for Restaurant Brands International Inc. have been 103.8% over the past three years, and 113.6% over the past five years.
2) Is Restaurant Brands International Inc.'s FCF to Net Income Good?
As of today, Restaurant Brands International Inc.'s FCF to Net Income is 106.0%, which is higher than industry median of 82.7%. It indicates that Restaurant Brands International Inc.'s FCF to Net Income is Good.