Institutional Sign In

Go

Wingstop

Wingstop's net profit rose 83.0% yoy to USD 42.7 mil in 2021

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...

Wingstop's net profit rose 83.0% yoy to USD 42.7 mil in 2021

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...

Wingstop's price/earnings (P/E) fell 32.2% yoy to 122 in 2021

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:

Download Sample   $19.99

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:

Download Sample   $19.99

Wingstop's price/earnings (P/E) fell 32.2% yoy to 122 in 2021

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...

Wingstop's ROCE rose 58.5% yoy to 26.5% in 2021

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...

Wingstop's ROCE rose 58.5% yoy to 26.5% in 2021

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...

Wingstop's Net Margin rose 61.2% yoy to 15.1% in 2021

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 ...

Wingstop's Net Debt/EBITDA fell 19.9% yoy to 5.20 in 2021

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 -...

Wingstop's Capital Expenditures fell 244% yoy to USD 20.8 mil in 2021

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...

Wingstop's Net Debt/EBITDA fell 19.9% yoy to 5.20 in 2021

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 -...

Wingstop's Net Margin rose 61.2% yoy to 15.1% in 2021

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 ...

Wingstop's Capital Expenditures fell 244% yoy to USD 20.8 mil in 2021

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...

Wingstop's Share Price rose 23.4% yoy to USD 173 in 2021

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...

More News

Wingstop Logo

Finance

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.

Valuation

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.