Restaurant Brands International Inc. Website

Restaurant Brands International Inc.

NYSE-QSR

Basic

  • Market Cap

    $21.8B

  • EV

    $37.09B

  • Shares Out

    316.38M

  • Revenue

    $7,171M

  • Employees

    9,000

Margins

  • Gross

    39.77%

  • EBITDA

    33.94%

  • Operating

    31.24%

  • Pre-Tax

    21.53%

  • Net

    17.17%

  • FCF

    17.4%

Returns (5Yr Avg)

  • ROA

    3.53%

  • ROTA

    -11.89%

  • ROE

    19.39%

  • ROCE

    9.35%

  • ROIC

    8.58%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $84.68

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $1,049M

  • Net Debt

    $13.42B

  • Debt/Equity

    2.99

  • EBIT/Interest

    3.54

Growth (CAGR)

  • Rev 3Yr

    12.75%

  • Rev 5Yr

    5.96%

  • Rev 10Yr

    21.07%

  • Dil EPS 3Yr

    31.65%

  • Dil EPS 5Yr

    10.49%

  • Dil EPS 10Yr

    18.35%

  • Rev Fwd 2Yr

    16.67%

  • EBITDA Fwd 2Yr

    10.65%

  • EPS Fwd 2Yr

    9.43%

  • EPS LT Growth Est

    9.84%

Dividends

  • Yield

  • Payout

    56.75%

  • DPS

    $2.23

  • DPS Growth 3Yr

    2.18%

  • DPS Growth 5Yr

    3.81%

  • DPS Growth 10Yr

    23.97%

  • DPS Growth Fwd 2Yr

    5.65%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

5,603

4,968

5,739

6,505

7,022

7,171

Total Revenues % Chg.

4.6%

-11.3%

15.5%

13.3%

7.9%

7.9%

Cost of Goods Sold, Total

3,211

2,995

3,365

3,907

4,220

4,319

Gross Profit

2,392

1,973

2,374

2,598

2,802

2,852

Selling General & Admin Expenses, Total

369

391

450

561

647

663

Other Operating Expenses

-4

-8

14

18

-51

Other Operating Expenses, Total

365

383

450

575

665

612

Operating Income

2,027

1,590

1,924

2,023

2,137

2,240

Interest Expense, Total

-552

-517

-508

-540

-622

-632

Interest And Investment Income

20

9

3

7

40

44

Net Interest Expenses

-532

-508

-505

-533

-582

-588

Income (Loss) On Equity Invest.

11

-39

-4

-44

8

18

Currency Exchange Gains (Loss)

15

-100

76

4

-20

-51

EBT, Excl. Unusual Items

1,521

943

1,491

1,450

1,543

1,619

Restructuring Charges

Merger & Related Restructuring Charges

-18

-24

-19

-4

Gain (Loss) On Sale Of Assets

-7

-6

-2

-4

-16

-20

Legal Settlements

-2

-7

-81

-11

-1

Other Unusual Items

-60

-114

-27

-46

-54

-51

EBT, Incl. Unusual Items

1,452

816

1,363

1,365

1,453

1,544

Income Tax Expense

341

66

110

-117

-265

-225

Earnings From Continuing Operations

1,111

750

1,253

1,482

1,718

1,769

Minority Interest

-468

-264

-415

-474

-528

-538

Net Income

643

486

838

1,008

1,190

1,231

Preferred Dividend and Other Adjustments

Net Income to Common Incl Extra Items

643

486

838

1,008

1,190

1,231

Net Income to Common Excl. Extra Items

643

486

838

1,008

1,190

1,231

Total Shares Outstanding

298.3

304.7

309

307.1

312.5

316.4

Weighted Avg. Shares Outstanding

268

302

310

307

312

313.3

Weighted Avg. Shares Outstanding Dil

469

468

464

455

456

455.3

EPS

2.4

1.6

2.7

3.3

3.8

3.9

EPS Diluted

2.4

1.6

2.7

3.3

3.8

3.9

EBITDA

2,212

1,779

2,125

2,213

2,328

2,434

Effective Tax Rate

23.5%

8.1%

8.1%

-8.6%

-18.2%

-14.6%