Market cap
$118,194 Mln
Revenue (TTM)
$37,911 Mln
P/E Ratio
46.9
P/B Ratio
68.5
Div. Yield
2.4 %
| Starbucks (SBUX) | Chipotle Mexican Grill (CMG) | Domino’s Pizza Inc (DPZ) | Brinker International (EAT) | The Cheesecake Factory (CAKE) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
118,194 | 40,340 | 10,320 | 8,815 | 5,605 |
Revenue ($ Mln) |
37,911 | 12,713 | 5,066 | 5,934 | 4,003 |
Net Profit ($ Mln) |
2,526.70 | 1,377.18 | 609.38 | 500.80 | 208.02 |
Net Margin (%) |
6.67 | 10.83 | 12.03 | 8.44 | 5.20 |
RoE (%) |
-32.05 | 56.64 | -- | 124.28 | 42.53 |
Price to Earnings |
46.91 | 29.80 | 17.19 | 18.71 | 30.53 |
Price-To-Book |
68.46 | 16.43 | -- | 22.84 | 10.85 |
Income Statement ($ Mln)
| Starbucks (SBUX) | Chipotle Mexican Grill (CMG) | Domino’s Pizza Inc (DPZ) | Brinker International (EAT) | The Cheesecake Factory (CAKE) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
37,910.60 | -- | -- | 5,807.40 | -- |
|
Cost of Revenue
|
12,235.20 | -- | -- | 4,724.50 | -- |
|
Gross Profit
|
25,675.40 | -- | -- | 1,082.90 | -- |
|
Operating Expenses
|
21,984.30 | -- | -- | 463.00 | -- |
|
Operating Profit (EBIT)
|
3,691.10 | -- | -- | 619.90 | -- |
|
Other Income
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
3,841.10 | -- | -- | 580.90 | -- |
|
Provision for Tax
|
1,315.00 | -- | -- | 93.90 | -- |
|
Profit after Tax (Net Income)
|
2,526.70 | -- | -- | 487.00 | -- |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Consolidated Profit
|
-- | -- | -- | -- | -- |
Liabilities ($ Mln)
| Starbucks (SBUX) | Chipotle Mexican Grill (CMG) | Domino’s Pizza Inc (DPZ) | Brinker International (EAT) | The Cheesecake Factory (CAKE) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
-7,669.10 | -- | -- | 443.70 | -- |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
25,937.90 | -- | -- | 1,694.60 | -- |
|
Current Liabilities
|
10,113.80 | -- | -- | 676.70 | -- |
|
Total Liabilities
|
28,389.90 | -- | -- | 2,815.00 | -- |
Assets ($ Mln)
| Starbucks (SBUX) | Chipotle Mexican Grill (CMG) | Domino’s Pizza Inc (DPZ) | Brinker International (EAT) | The Cheesecake Factory (CAKE) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
20,718.50 | -- | -- | 2,507.30 | -- |
|
Current Assets
|
7,671.40 | -- | -- | 307.70 | -- |
|
Total Assets
|
28,389.90 | -- | -- | 2,815.00 | -- |
|
Total Debt*
|
22,413.60 | -- | -- | 1,756.00 | -- |
|
Net Current Assets
|
-- | -- | -- | -369.00 | -- |
Cashflow ($ Mln)
| Starbucks (SBUX) | Chipotle Mexican Grill (CMG) | Domino’s Pizza Inc (DPZ) | Brinker International (EAT) | The Cheesecake Factory (CAKE) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
4,988.40 | -- | -- | 789.40 | -- |
|
Cash Flow from Investing Activities
|
1,112.60 | -- | -- | -231.00 | -- |
|
Cash from Financing Activities
|
-5,644.70 | -- | -- | -467.30 | -- |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Starbucks (SBUX) | Chipotle Mexican Grill (CMG) | Domino’s Pizza Inc (DPZ) | Brinker International (EAT) | The Cheesecake Factory (CAKE) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
15.19 | -- | -- | 22.84 | -- |
|
ROE (%)
|
-32.05 | -- | -- | 119.57 | -- |
|
ROA (%)
|
8.37 | -- | -- | 17.73 | -- |
|
EBIT Margin (%)
|
-- | -- | -- | -- | -- |
|
Net Margin (%)
|
6.66 | -- | -- | 8.39 | -- |
|
Cash Profit Margin (%)
|
-- | -- | -- | -- | -- |
Growth Ratios
| Starbucks (SBUX) | Chipotle Mexican Grill (CMG) | Domino’s Pizza Inc (DPZ) | Brinker International (EAT) | The Cheesecake Factory (CAKE) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.02 | -- | -- | 0.08 | -- |
|
EBIT Growth (%)
|
-- | -- | -- | -- | -- |
|
Net Profit Growth (%)
|
36.11 | -- | -- | 27.12 | -- |
|
EPS Growth (%)
|
0.36 | -- | -- | 0.32 | -- |
|
Book Value Growth (%)
|
-- | -- | -- | -- | -- |
Valuation Ratios
| Starbucks (SBUX) | Chipotle Mexican Grill (CMG) | Domino’s Pizza Inc (DPZ) | Brinker International (EAT) | The Cheesecake Factory (CAKE) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
42.56 | -- | -- | 15.45 | -- |
|
Price / Book Value
|
-14.02 | -- | -- | 16.96 | -- |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
21.53 | -- | -- | 10.92 | -- |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Starbucks (SBUX) | Chipotle Mexican Grill (CMG) | Domino’s Pizza Inc (DPZ) | Brinker International (EAT) | The Cheesecake Factory (CAKE) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
-2.92 | -- | -- | 3.96 | -- |
|
Short term debt to equity ratio
|
-0.37 | -- | -- | 0.32 | -- |
|
Current Ratio
|
0.76 | -- | -- | 0.45 | -- |
|
Quick Ratio
|
0.54 | -- | -- | 0.32 | -- |
|
Interest Coverage
|
8.23 | -- | -- | 15.34 | -- |
Operating Efficiency Ratios
| Starbucks (SBUX) | Chipotle Mexican Grill (CMG) | Domino’s Pizza Inc (DPZ) | Brinker International (EAT) | The Cheesecake Factory (CAKE) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
3.11 | -- | -- | 1.42 | -- |
|
Asset Turnover
|
1.26 | -- | -- | 2.11 | -- |
|
Receivable days
|
11.83 | -- | -- | 4.91 | -- |
|
Inventory Days
|
66.11 | -- | -- | 7.01 | -- |
|
Payable days
|
55.54 | -- | -- | 13.04 | -- |
|
Cash Conversion Cycle
|
22.39 | -- | -- | -1.12 | -- |