Restaurant Brands International Inc. (QSR)

Basic

  • Market Cap

    $22.69B

  • EV

    $37.54B

  • Shares Out

    312.03M

  • Revenue

    $6,891M

  • Employees

    6,400

Margins

  • Gross

    40.31%

  • EBITDA

    33.71%

  • Operating

    30.97%

  • Pre-Tax

    19.43%

  • Net

    13.22%

  • FCF

    17.73%

Returns (5Yr Avg)

  • ROA

    5.39%

  • ROE

    18.08%

  • ROCE

    9.35%

  • ROIC

    8.16%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $78.26

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $22.23

  • Earnings (Dil)

    $2.9

  • FCF

    $2.67

  • Book Value

    $9.15

Growth (CAGR)

  • Rev 3Yr

    10.63%

  • Rev 5Yr

    5.77%

  • Rev 10Yr

    18.28%

  • Dil EPS 3Yr

    16.25%

  • Dil EPS 5Yr

    -2.99%

  • Dil EPS 10Yr

    17.06%

  • Rev Fwd 2Yr

    6.44%

  • EBITDA Fwd 2Yr

    7.7%

  • EPS Fwd 2Yr

    4.35%

  • EPS LT Growth Est

    8.39%

Dividends

  • Yield

    —

  • Payout

    74.52%

  • DPS

    $2.19

  • DPS Growth 3Yr

    2.06%

  • DPS Growth 5Yr

    7.02%

  • DPS Growth 10Yr

    26.42%

  • DPS Growth Fwd 2Yr

    3.55%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

5,357.0

5,603.0

4,968.0

5,739.0

6,505.0

6,891.0

Total Revenues % Chg.

17.1%

4.6%

-11.3%

15.5%

13.3%

8.3%

Cost of Goods Sold, Total

2,240.0

3,211.0

2,995.0

3,365.0

3,907.0

4,113.0

Gross Profit

3,117.0

2,392.0

1,973.0

2,374.0

2,598.0

2,778.0

Selling General & Admin Expenses, Total

1,159.0

369.0

391.0

450.0

561.0

626.0

Other Operating Expenses

11.0

-4.0

-8.0

—

14.0

18.0

Other Operating Expenses, Total

1,170.0

365.0

383.0

450.0

575.0

644.0

Operating Income

1,947.0

2,027.0

1,590.0

1,924.0

2,023.0

2,134.0

Interest Expense, Total

-550.0

-552.0

-517.0

-508.0

-540.0

-607.0

Interest And Investment Income

15.0

20.0

9.0

3.0

7.0

33.0

Net Interest Expenses

-535.0

-532.0

-508.0

-505.0

-533.0

-574.0

Income (Loss) On Equity Invest.

22.0

11.0

-39.0

-4.0

-44.0

-33.0

Currency Exchange Gains (Loss)

33.0

15.0

-100.0

76.0

4.0

-67.0

Other Non Operating Income (Expenses)

—

—

—

—

—

—

EBT, Excl. Unusual Items

1,467.0

1,521.0

943.0

1,491.0

1,450.0

1,460.0

Restructuring Charges

—

—

—

—

—

—

Merger & Related Restructuring Charges

-10.0

—

—

-18.0

-24.0

-35.0

Gain (Loss) On Sale Of Assets

-19.0

-7.0

-6.0

-2.0

-4.0

-21.0

Legal Settlements

-11.0

-2.0

-7.0

-81.0

-11.0

-7.0

Other Unusual Items

-45.0

-60.0

-114.0

-27.0

-46.0

-58.0

EBT, Incl. Unusual Items

1,382.0

1,452.0

816.0

1,363.0

1,365.0

1,339.0

Income Tax Expense

238.0

341.0

66.0

110.0

-117.0

11.0

Earnings From Continuing Operations

1,144.0

1,111.0

750.0

1,253.0

1,482.0

1,328.0

Minority Interest

-532.0

-468.0

-264.0

-415.0

-474.0

-417.0

Net Income

612.0

643.0

486.0

838.0

1,008.0

911.0

Preferred Dividend and Other Adjustments

—

—

—

—

—

—

Net Income to Common Incl Extra Items

612.0

643.0

486.0

838.0

1,008.0

911.0

Net Income to Common Excl. Extra Items

612.0

643.0

486.0

838.0

1,008.0

911.0

Total Shares Outstanding

251.5

298.3

304.7

309.0

307.1

317.8

Weighted Avg. Shares Outstanding

249.0

268.0

302.0

310.0

307.0

310.0

Weighted Avg. Shares Outstanding Dil

473.0

469.0

468.0

464.0

455.0

457.3

EPS

2.5

2.4

1.6

2.7

3.3

2.9

EPS Diluted

2.4

2.4

1.6

2.7

3.3

2.9

EBITDA

2,127.0

2,212.0

1,779.0

2,125.0

2,213.0

2,323.0