By Helgi Library - May 11, 2022
Wingstop made a net profit of USD 42.7 mil with revenues of USD 283 mil in 2021, up by 83% and up by 13.5%, respect...
By Helgi Library - May 11, 2022
Wingstop made a net profit of USD 42.7 mil with revenues of USD 283 mil in 2021, up by 83% and up by 13.5%, respect...
By Helgi Library - May 11, 2022
Wingstop stock traded at USD 173 per share at the end 2021 translating into a market capitalization of USD 5,161 mil. Since the e...
| Profit Statement | 2025 | 2026 | 2027 | |
| Sales | USD mil | 499 | 555 | 619 |
| Gross Profit | USD mil | 404 | 449 | 501 |
| EBITDA | USD mil | 164 | 175 | 200 |
| EBIT | USD mil | 137 | 148 | 170 |
| Financing Cost | USD mil | 32.2 | 32.5 | 31.0 |
| Pre-Tax Profit | USD mil | 104 | 115 | 139 |
| Net Profit | USD mil | 79.4 | 90.1 | 107 |
| Dividends | USD mil | 37.5 | 42.3 | 50.1 |
| Balance Sheet | 2025 | 2026 | 2027 | |
| Total Assets | USD mil | 253 | 257 | 260 |
| Non-Current Assets | USD mil | 178 | 180 | 183 |
| Current Assets | USD mil | 74.8 | 76.2 | 77.6 |
| Working Capital | USD mil | 2.55 | 2.69 | 2.84 |
| Shareholders' Equity | USD mil | -154 | -101 | -37.0 |
| Liabilities | USD mil | 407 | 358 | 298 |
| Total Debt | USD mil | 526 | 536 | 546 |
| Net Debt | USD mil | 477 | 487 | 497 |
| Ratios | 2025 | 2026 | 2027 | |
| ROE | % | -44.6 | -70.7 | -154 |
| ROCE | % | 44.2 | 49.5 | 57.7 |
| Gross Margin | % | 81.0 | 81.0 | 81.0 |
| EBITDA Margin | % | 32.8 | 31.6 | 32.3 |
| EBIT Margin | % | 27.4 | 26.6 | 27.5 |
| Net Margin | % | 15.9 | 16.2 | 17.2 |
| Net Debt/EBITDA | 2.91 | 2.78 | 2.49 | |
| Net Debt/Equity | % | -310 | -481 | -1,342 |
| Cost of Financing | % | 6.18 | 6.12 | 5.73 |
| Valuation | 2025 | 2026 | 2027 | |
| Market Capitalisation | USD mil | 2,425 | 2,425 | 2,425 |
| Enterprise Value (EV) | USD mil | 2,903 | 2,913 | 2,923 |
| Number Of Shares | mil | 29.9 | 29.9 | 29.9 |
| Share Price | USD | 81.0 | 81.0 | 81.0 |
| EV/EBITDA | 17.7 | 16.6 | 14.6 | |
| EV/Sales | 5.82 | 5.25 | 4.72 | |
| Price/Earnings (P/E) | 30.6 | 26.9 | 22.8 | |
| Price/Book Value (P/BV) | -15.8 | -24.0 | -65.5 | |
| Dividend Yield | % | 1.55 | 1.76 | 2.08 |
Get all company financials in excel:
| overview | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
| income statement | ||||||||||||||||||||||||
| Sales | USD mil | ... | ... | ... | ... | ... | ... | ... | 153 | 200 | 249 | 283 | 350 | |||||||||||
| Gross Profit | USD mil | ... | ... | ... | ... | ... | ... | ... | 121 | 159 | 200 | 225 | 287 | |||||||||||
| EBIT | USD mil | ... | ... | ... | ... | ... | ... | ... | 38.5 | 42.9 | 57.4 | 73.8 | 85.6 | |||||||||||
| Net Profit | USD mil | ... | ... | ... | ... | ... | ... | ... | 21.7 | 20.5 | 23.3 | 42.7 | 45.3 | |||||||||||
| ROE | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | -15.3 | -9.43 | -8.46 | -13.1 | -15.3 | |||||||||
| EBIT Margin | % | ... | ... | ... | ... | ... | ... | ... | 25.2 | 21.5 | 23.1 | 26.1 | 24.5 | |||||||||||
| Net Margin | % | ... | ... | ... | ... | ... | ... | ... | 14.2 | 10.3 | 9.37 | 15.1 | 12.9 | |||||||||||
| Employees | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 170 | 784 | 819 | 890 | ... | ... | ... | ... | ... | ... | ||||
| balance sheet | ||||||||||||||||||||||||
| Total Assets | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 140 | 166 | 212 | 249 | 243 | ||||||||||
| Non-Current Assets | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 110 | 136 | 139 | 179 | 172 | ||||||||||
| Current Assets | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 29.9 | 30.2 | 72.6 | 70.1 | 71.2 | ||||||||||
| Shareholders' Equity | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | -225 | -209 | -341 | -310 | -283 | ||||||||||
| Liabilities | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 365 | 376 | 553 | 559 | 525 | ||||||||||
| Non-Current Liabilities | USD mil | ... | 338 | 343 | 502 | 519 | 475 | |||||||||||||||||
| Current Liabilities | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 26.5 | 32.9 | 50.5 | 39.7 | 50.0 | ||||||||||
| Net Debt/EBITDA | ... | ... | ... | ... | ... | ... | ... | ... | 6.99 | 6.10 | 6.50 | 5.20 | 4.28 | |||||||||||
| Net Debt/Equity | % | ... | ... | ... | ... | ... | ... | ... | ... | -133 | -147 | -128 | -141 | -158 | ||||||||||
| Cost of Financing | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 4.55 | 5.42 | 4.20 | 3.11 | 4.86 | |||||||||
| cash flow | ||||||||||||||||||||||||
| Total Cash From Operations | USD mil | ... | ... | ... | ... | ... | ... | ... | 38.8 | 38.6 | 65.5 | 48.9 | 19.7 | |||||||||||
| Total Cash From Investing | USD mil | ... | ... | ... | ... | ... | ... | ... | -10.5 | -23.7 | -7.99 | -29.9 | -11.3 | |||||||||||
| Total Cash From Financing | USD mil | ... | ... | ... | ... | ... | ... | ... | -13.7 | -14.6 | -19.4 | -23.4 | -8.46 | |||||||||||
| Net Change In Cash | USD mil | ... | ... | ... | ... | ... | ... | ... | 14.5 | 0.235 | 38.1 | -4.36 | 0 | |||||||||||
| valuation | ||||||||||||||||||||||||
| Market Capitalisation | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,894 | 2,540 | 4,179 | 5,161 | 2,425 | ||||||||
| Enterprise Value (EV) | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2,193 | 2,847 | 4,616 | 5,598 | 2,873 | ||||||||
| Number Of Shares | mil | ... | ... | ... | ... | ... | ... | ... | 29.6 | 29.7 | 29.8 | 29.9 | 29.9 | |||||||||||
| Share Price | USD | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 63.7 | 85.4 | 140 | 173 | 81.0 | ||||||||
| Price/Earnings (P/E) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 87.3 | 124 | 179 | 122 | 53.5 | |||||||||
| Price/Cash Earnings (P/CE) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 79.1 | 107 | 125 | 97.8 | 37.8 | |||||||||
| EV/EBITDA | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 51.2 | 56.4 | 68.5 | 66.6 | 27.5 | |||||||||
| Price/Book Value (P/BV) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | -8.38 | -12.1 | -12.2 | -16.7 | -8.58 | |||||||||
| Dividend Yield | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 10.3 | 0.468 | 3.93 | 0.359 | 0.877 |
| income statement | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
| income statement | ||||||||||||||||||||||||
| Sales | USD mil | ... | ... | ... | ... | ... | ... | ... | 153 | 200 | 249 | 283 | 350 | |||||||||||
| Cost of Goods & Services | USD mil | ... | ... | ... | ... | ... | ... | ... | 32.1 | 41.1 | 48.6 | 57.4 | 63.0 | |||||||||||
| Gross Profit | USD mil | ... | ... | ... | ... | ... | ... | ... | 121 | 159 | 200 | 225 | 287 | |||||||||||
| Selling, General & Admin | USD mil | ... | ... | ... | ... | ... | ... | ... | 78.3 | 110 | 138 | 147 | ... | ... | ... | ... | ... | ... | ||||||
| Research & Development | USD mil | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | ... | ... | ... | ... | ... | ... | ||||||
| Other Operating Expense | USD mil | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | -3.09 | -3.50 | ... | ... | ... | ... | ... | ... | ||||||
| Other Operating Cost (Income) | USD mil | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | ... | ... | ... | ... | ... | ... | ||||||
| EBITDA | USD mil | ... | ... | ... | ... | ... | ... | ... | 42.8 | 50.5 | 67.3 | 84.0 | 104 | |||||||||||
| Depreciation | USD mil | ... | ... | ... | ... | ... | ... | ... | 2.10 | 3.10 | 9.96 | 10.2 | 18.8 | |||||||||||
| EBIT | USD mil | ... | ... | ... | ... | ... | ... | ... | 38.5 | 42.9 | 57.4 | 73.8 | 85.6 | |||||||||||
| Net Financing Cost | USD mil | ... | ... | ... | ... | ... | ... | ... | 10.1 | 17.1 | 16.8 | 15.0 | 23.9 | |||||||||||
| Financing Cost | USD mil | ... | ... | ... | ... | ... | ... | ... | 10.1 | 17.1 | 16.8 | 15.0 | 23.9 | |||||||||||
| Financing Income | USD mil | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | ... | ... | ... | ... | ... | ... | ||||||
| FX (Gain) Loss | USD mil | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | ... | ... | ... | ... | ... | ... | ||||||
| Extraordinary Cost | USD mil | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | ... | ... | ... | ... | ... | ... | ||||||
| Pre-Tax Profit | USD mil | ... | ... | ... | ... | ... | ... | ... | 26.9 | 25.8 | 26.9 | 58.9 | 61.8 | |||||||||||
| Tax | USD mil | ... | ... | ... | ... | ... | ... | ... | 5.21 | 5.29 | 3.64 | 16.2 | 16.5 | |||||||||||
| Minorities | USD mil | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | 0 | |||||||||||
| Net Profit | USD mil | ... | ... | ... | ... | ... | ... | ... | 21.7 | 20.5 | 23.3 | 42.7 | 45.3 | |||||||||||
| Net Profit Avail. to Common | USD mil | ... | ... | ... | ... | ... | ... | ... | 21.7 | 20.5 | 23.3 | 42.7 | 45.3 | |||||||||||
| Dividends | USD mil | ... | ... | ... | ... | ... | ... | ... | 98.5 | 11.8 | 163 | 18.5 | 21.2 | |||||||||||
| growth rates | ||||||||||||||||||||||||
| Total Revenue Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | 14.9 | 30.4 | 24.6 | 13.5 | 23.9 | ||||||||||
| Operating Cost Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | 16.8 | 40.1 | 23.5 | 5.95 | ... | ... | ... | ... | ... | ... | |||||
| EBITDA Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | 15.0 | 17.9 | 33.4 | 24.7 | 24.4 | ||||||||||
| EBIT Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | 13.7 | 11.4 | 33.8 | 28.5 | 16.1 | ||||||||||
| Pre-Tax Profit Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | -6.31 | -4.32 | 4.57 | 119 | 4.86 | ||||||||||
| Net Profit Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | -9.28 | -5.72 | 13.8 | 83.0 | 6.24 | ||||||||||
| ratios | ||||||||||||||||||||||||
| ROE | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | -15.3 | -9.43 | -8.46 | -13.1 | -15.3 | |||||||||
| ROA | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 16.7 | 13.4 | 12.3 | 18.5 | 18.4 | |||||||||
| ROCE | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 19.7 | 16.3 | 16.7 | 26.5 | 25.5 | |||||||
| Gross Margin | % | ... | ... | ... | ... | ... | ... | ... | 79.1 | 79.4 | 80.5 | 79.7 | 82.0 | |||||||||||
| EBITDA Margin | % | ... | ... | ... | ... | ... | ... | ... | 28.0 | 25.3 | 27.1 | 29.7 | 29.8 | |||||||||||
| EBIT Margin | % | ... | ... | ... | ... | ... | ... | ... | 25.2 | 21.5 | 23.1 | 26.1 | 24.5 | |||||||||||
| Net Margin | % | ... | ... | ... | ... | ... | ... | ... | 14.2 | 10.3 | 9.37 | 15.1 | 12.9 | |||||||||||
| Payout Ratio | % | ... | ... | ... | ... | ... | ... | ... | 454 | 57.5 | 699 | 43.3 | 46.7 | |||||||||||
| Cost of Financing | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 4.55 | 5.42 | 4.20 | 3.11 | 4.86 | |||||||||
| Net Debt/EBITDA | ... | ... | ... | ... | ... | ... | ... | ... | 6.99 | 6.10 | 6.50 | 5.20 | 4.28 |
| balance sheet | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
| balance sheet | ||||||||||||||||||||||||
| Cash & Cash Equivalents | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 12.5 | 12.8 | 40.9 | 48.6 | 48.6 | ||||||||||
| Receivables | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 5.76 | 5.18 | 4.93 | 6.99 | 7.34 | ||||||||||
| Inventories | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.299 | 0.315 | 0.396 | 0.484 | 0.518 | |||||||||
| Other ST Assets | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 11.4 | 11.9 | 26.4 | 14.1 | 14.8 | ||||||||||
| Current Assets | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 29.9 | 30.2 | 72.6 | 70.1 | 71.2 | ||||||||||
| Property, Plant & Equipment | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 8.34 | 36.1 | 34.2 | 69.5 | 71.6 | ||||||||||
| LT Investments & Receivables | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | 0 | ||||||||||
| Intangible Assets | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 96.6 | 95.8 | 98.0 | 99.9 | 99.9 | ||||||||||
| Goodwill | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 49.7 | 50.2 | 53.7 | 56.9 | 56.9 | ||||||||||
| Non-Current Assets | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 110 | 136 | 139 | 179 | 172 | ||||||||||
| Total Assets | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 140 | 166 | 212 | 249 | 243 | ||||||||||
| Trade Payables | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 2.75 | 3.35 | 3.66 | 5.41 | 5.68 | ||||||||||
| Short-Term Debt | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 2.40 | 5.01 | 5.99 | 2.44 | 12.4 | ||||||||||
| Other ST Liabilities | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 21.3 | 24.6 | 40.8 | 31.8 | 31.8 | ||||||||||
| Current Liabilities | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 26.5 | 32.9 | 50.5 | 39.7 | 50.0 | ||||||||||
| Long-Term Debt | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 309 | 316 | 472 | 483 | 483 | ||||||||||
| Other LT Liabilities | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 28.7 | 27.0 | 30.0 | 35.9 | 35.9 | ||||||||||
| Non-Current Liabilities | USD mil | ... | 338 | 343 | 502 | 519 | 475 | |||||||||||||||||
| Liabilities | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 365 | 376 | 553 | 559 | 525 | ||||||||||
| Preferred Equity and Hybrid Capital | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | 0 | ||||||||||
| Share Capital | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 1.33 | 0.847 | 0.718 | 0.762 | 0.762 | ||||||||||
| Treasury Stock | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | 0 | ||||||||||
| Equity Before Minority Interest | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | -225 | -209 | -341 | -310 | -283 | ||||||||||
| Minority Interest | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | 0 | ||||||||||
| Equity | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | -225 | -209 | -341 | -310 | -283 | ||||||||||
| growth rates | ||||||||||||||||||||||||
| Total Asset Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 16.6 | 18.9 | 27.4 | 17.8 | -2.59 | |||||||||
| Shareholders' Equity Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 285 | -6.85 | 63.0 | -9.31 | -8.68 | |||||||||
| Net Debt Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 132 | 2.85 | 42.1 | -0.113 | 2.29 | |||||||||
| Total Debt Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 134 | 2.85 | 49.2 | 1.51 | 2.06 | |||||||||
| ratios | ||||||||||||||||||||||||
| Total Debt | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 312 | 321 | 478 | 486 | 496 | ||||||||||
| Net Debt | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | 299 | 308 | 438 | 437 | 447 | ||||||||||
| Working Capital | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 3.31 | 2.14 | 1.67 | 2.06 | 2.18 | |||||||||
| Capital Employed | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 113 | 138 | 141 | 181 | 174 | |||||||||
| Net Debt/Equity | % | ... | ... | ... | ... | ... | ... | ... | ... | -133 | -147 | -128 | -141 | -158 | ||||||||||
| Current Ratio | ... | ... | ... | ... | ... | ... | ... | ... | 1.13 | 0.917 | 1.44 | 1.77 | 1.43 | |||||||||||
| Quick Ratio | ... | ... | ... | ... | ... | ... | ... | ... | 0.689 | 0.547 | 0.907 | 1.40 | 1.12 |
| cash flow | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
| cash flow | ||||||||||||||||||||||||
| Net Profit | USD mil | ... | ... | ... | ... | ... | ... | ... | 21.7 | 20.5 | 23.3 | 42.7 | 45.3 | |||||||||||
| Depreciation | USD mil | ... | ... | ... | ... | ... | ... | ... | 2.10 | 3.10 | 9.96 | 10.2 | 18.8 | |||||||||||
| Non-Cash Items | USD mil | ... | ... | ... | ... | ... | ... | ... | 4.48 | 8.29 | 18.6 | 10.7 | -44.3 | |||||||||||
| Change in Working Capital | USD mil | ... | ... | ... | ... | ... | ... | ... | 8.26 | 4.34 | 16.1 | -12.4 | -0.113 | |||||||||||
| Total Cash From Operations | USD mil | ... | ... | ... | ... | ... | ... | ... | 38.8 | 38.6 | 65.5 | 48.9 | 19.7 | |||||||||||
| Capital Expenditures | USD mil | ... | ... | ... | ... | ... | ... | ... | -3.98 | -22.5 | -6.05 | -20.8 | -11.3 | |||||||||||
| Net Change in LT Investment | USD mil | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | ... | ... | ... | ... | ... | ... | ||||||
| Net Cash From Acquisitions | USD mil | ... | ... | ... | ... | ... | ... | ... | -6.52 | -1.25 | -6.74 | -4.88 | ... | ... | ... | ... | ... | ... | ||||||
| Other Investing Activities | USD mil | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 4.80 | -4.16 | 0 | |||||||||||
| Total Cash From Investing | USD mil | ... | ... | ... | ... | ... | ... | ... | -10.5 | -23.7 | -7.99 | -29.9 | -11.3 | |||||||||||
| Dividends Paid | USD mil | ... | ... | ... | ... | ... | ... | ... | -191 | -11.7 | -164 | -19.8 | -18.5 | |||||||||||
| Issuance Of Shares | USD mil | ... | ... | ... | ... | ... | ... | ... | 0.517 | 0.689 | 0.925 | 0.748 | 0 | |||||||||||
| Issuance Of Debt | USD mil | ... | ... | ... | ... | ... | ... | ... | 186 | -2.40 | 162 | -2.40 | 10.0 | |||||||||||
| Other Financing Activities | USD mil | ... | ... | ... | ... | ... | ... | ... | -9.75 | -1.16 | -19.0 | -1.92 | ... | ... | ... | ... | ... | ... | ||||||
| Total Cash From Financing | USD mil | ... | ... | ... | ... | ... | ... | ... | -13.7 | -14.6 | -19.4 | -23.4 | -8.46 | |||||||||||
| Effect of FX Rates | USD mil | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | ... | ... | ... | ... | ... | ... | ||||||
| Net Change In Cash | USD mil | ... | ... | ... | ... | ... | ... | ... | 14.5 | 0.235 | 38.1 | -4.36 | 0 | |||||||||||
| ratios | ||||||||||||||||||||||||
| Days Sales Outstanding | days | ... | ... | ... | ... | ... | ... | ... | ... | 13.7 | 9.46 | 7.23 | 9.04 | 7.66 | ||||||||||
| Days Sales Of Inventory | days | ... | ... | ... | ... | ... | ... | ... | ... | ... | 3.40 | 2.80 | 2.98 | 3.08 | 3.00 | |||||||||
| Days Payable Outstanding | days | ... | ... | ... | ... | ... | ... | ... | ... | 31.3 | 29.7 | 27.5 | 34.4 | 32.9 | ||||||||||
| Cash Conversion Cycle | days | ... | ... | ... | ... | ... | ... | ... | ... | ... | -14.2 | -17.5 | -17.3 | -22.3 | -22.3 | |||||||||
| Cash Earnings | USD mil | ... | ... | ... | ... | ... | ... | ... | 23.8 | 23.6 | 33.3 | 52.9 | 64.2 | |||||||||||
| Free Cash Flow | USD mil | ... | ... | ... | ... | ... | ... | ... | 28.3 | 14.9 | 57.5 | 19.0 | 8.46 | |||||||||||
| Capital Expenditures (As % of Sales) | % | ... | ... | ... | ... | ... | ... | ... | 2.60 | 11.3 | 2.43 | 7.37 | 3.22 |
| other ratios | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
| Employees | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 170 | 784 | 819 | 890 | ... | ... | ... | ... | ... | ... | ||||
| Operating Cost (As % of Sales) | % | ... | ... | ... | ... | ... | ... | ... | 53.9 | 57.9 | 57.4 | 53.6 | ... | ... | ... | ... | ... | ... | ||||||
| Research & Development (As % of Sales) | % | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | ... | ... | ... | ... | ... | ... | ||||||
| Effective Tax Rate | % | ... | ... | ... | ... | ... | ... | ... | 19.3 | 20.5 | 13.5 | 27.6 | 26.6 | |||||||||||
| Total Revenue Growth (5-year average) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 21.0 | 24.2 | 26.1 | 25.3 | 21.3 | ||||||
| Total Revenue Growth (10-year average) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 21.1 |
| valuation | Unit | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
| Market Capitalisation | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,894 | 2,540 | 4,179 | 5,161 | 2,425 | ||||||||
| Enterprise Value (EV) | USD mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2,193 | 2,847 | 4,616 | 5,598 | 2,873 | ||||||||
| Number Of Shares | mil | ... | ... | ... | ... | ... | ... | ... | 29.6 | 29.7 | 29.8 | 29.9 | 29.9 | |||||||||||
| Share Price | USD | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 63.7 | 85.4 | 140 | 173 | 81.0 | ||||||||
| EV/EBITDA | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 51.2 | 56.4 | 68.5 | 66.6 | 27.5 | |||||||||
| Price/Earnings (P/E) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 87.3 | 124 | 179 | 122 | 53.5 | |||||||||
| Price/Cash Earnings (P/CE) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 79.1 | 107 | 125 | 97.8 | 37.8 | |||||||||
| P/FCF | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 66.7 | 171 | 72.5 | 272 | 287 | |||||||||
| Price/Book Value (P/BV) | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | -8.38 | -12.1 | -12.2 | -16.7 | -8.58 | |||||||||
| Dividend Yield | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 10.3 | 0.468 | 3.93 | 0.359 | 0.877 | ||||||||
| Free Cash Flow Yield | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1.49 | 0.585 | 1.38 | 0.369 | 0.349 | ||||||||
| Earnings Per Share (EPS) | USD | ... | ... | ... | ... | ... | ... | ... | 0.730 | 0.690 | 0.780 | 1.42 | 1.51 | |||||||||||
| Cash Earnings Per Share | USD | ... | ... | ... | ... | ... | ... | ... | 0.805 | 0.795 | 1.12 | 1.77 | 2.14 | |||||||||||
| Free Cash Flow Per Share | USD | ... | ... | ... | ... | ... | ... | ... | 0.956 | 0.501 | 1.93 | 0.635 | 0.282 | |||||||||||
| Book Value Per Share | USD | ... | ... | ... | ... | ... | ... | ... | ... | -7.60 | -7.06 | -11.5 | -10.3 | -9.44 | ||||||||||
| Dividend Per Share | USD | ... | ... | ... | ... | ... | ... | ... | 6.54 | 0.400 | 5.50 | 0.620 | 0.711 | |||||||||||
| EV/Sales | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 14.3 | 14.3 | 18.6 | 19.8 | 8.21 | |||||||||
| EV/EBIT | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 56.9 | 66.4 | 80.4 | 75.9 | 33.5 | |||||||||
| EV/Free Cash Flow | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 77.6 | 192 | 80.2 | 294 | 340 | |||||||||
| EV/Capital Employed | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 19.4 | 20.6 | 32.8 | 30.9 | 16.5 | ||||||||
| Earnings Per Share Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | -11.0 | -5.48 | 13.0 | 82.1 | 6.58 | ||||||||||
| Cash Earnings Per Share Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | -8.33 | -1.30 | 40.5 | 58.3 | 21.3 | ||||||||||
| Book Value Per Share Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | 283 | -7.11 | 62.2 | -9.74 | -8.68 |
Get all company financials in excel:
By Helgi Library - May 11, 2022
Wingstop stock traded at USD 173 per share at the end 2021 translating into a market capitalization of USD 5,161 mil. Since the end of 2016, stock has appreciated by 498% representing an annual average growth of 43.0%. In absolute terms, the value of th...
By Helgi Library - May 11, 2022
Wingstop made a net profit of USD 42.7 mil in 2021, up 83% compared to the previous year. Historically, between 2012 and 2021, the company's net profit reached a high of USD 42.7 mil in 2021 and a low of USD 3.58 mil in 2012. The result implies a return o...
By Helgi Library - May 11, 2022
Wingstop made a net profit of USD 42.7 mil in 2021, up 83% compared to the previous year. Historically, between 2012 and 2021, the company's net profit reached a high of USD 42.7 mil in 2021 and a low of USD 3.58 mil in 2012. The result implies a return o...
By Helgi Library - May 11, 2022
Wingstop made a net profit of USD 42.7 mil with revenues of USD 283 mil in 2021, up by 83.0% and up by 13.5%, respectively, compared to the previous year. This translates into a net margin of 15.1%. Historically, between 2012 and 2021, the firm’s ...
By Helgi Library - May 11, 2022
Wingstop's net debt stood at USD 437 mil and accounted for -141% of equity at the end of 2021. The ratio is down 13.0 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of -128% in 2020 and a low of -...
By Helgi Library - May 11, 2022
Wingstop invested a total of USD 20.8 mil in 2021, up 244% compared to the previous year. Historically, between 2012 - 2021, the company's investments stood at a high of USD 22.5 mil in 2019 and a low of USD 0.363 mil in 2014. As a pe...
By Helgi Library - May 11, 2022
Wingstop's net debt stood at USD 437 mil and accounted for -141% of equity at the end of 2021. The ratio is down 13.0 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of -128% in 2020 and a low of -...
By Helgi Library - May 11, 2022
Wingstop made a net profit of USD 42.7 mil with revenues of USD 283 mil in 2021, up by 83.0% and up by 13.5%, respectively, compared to the previous year. This translates into a net margin of 15.1%. Historically, between 2012 and 2021, the firm’s ...
By Helgi Library - May 11, 2022
Wingstop invested a total of USD 20.8 mil in 2021, up 244% compared to the previous year. Historically, between 2012 - 2021, the company's investments stood at a high of USD 22.5 mil in 2019 and a low of USD 0.363 mil in 2014. As a pe...
By Helgi Library - May 11, 2022
Wingstop stock traded at USD 173 per share at the end 2021 implying a market capitalization of USD 5,161 mil. Since the end of 2016, stock has appreciated by 498% implying an annual average growth of 43.0% In absolute terms, the value of the company rose...
Wingstop has been growing its sales by 12.1% a year on average in the last 5 years. EBITDA has grown on average by 13.9% a year during that time to total of USD 200 mil in 2027, or 32.3% of sales. That’s compared to 31.3% average margin seen in last five years.
The company netted USD 107 mil in 2027 implying ROE of -154% and ROCE of 57.7%. Again, the average figures were -64.4% and 44.7%, respectively when looking at the previous 5 years.
Wingstop’s net debt amounted to USD 497 mil at the end of 2027, or -1,342% of equity. When compared to EBITDA, net debt was 2.49x, down when compared to average of 3.05x seen in the last 5 years.
Wingstop stock traded at USD 81.0 per share at the end of 2027 resulting in a market capitalization of USD 2,425 mil. Over the previous five years, stock price grew by 0% or 0% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 14.6x and price to earnings (PE) of 22.8x as of 2027.
Helgi Library 
