XNASWING
Market cap8.13bUSD
Jan 08, Last price
278.47USD
1D
-1.33%
1Q
-29.50%
Jan 2017
907.49%
IPO
811.52%
Name
Wingstop Inc
Chart & Performance
Profile
Wingstop Inc., together with its subsidiaries, franchises and operates restaurants under the Wingstop brand name. Its restaurants offer classic wings, boneless wings, and tenders that are cooked-to-order, and hand-sauced-and-tossed in various flavors. As of December 25, 2021, the company had 1,695 franchised restaurants and 36 company-owned restaurants in 44 states and 7 countries worldwide. Wingstop Inc. was founded in 1994 and is headquartered in Addison, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 460,055 28.68% | 357,521 26.56% | |||||||
Cost of revenue | 237,229 | 187,399 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 222,826 | 170,122 | |||||||
NOPBT Margin | 48.43% | 47.58% | |||||||
Operating Taxes | 24,135 | 16,369 | |||||||
Tax Rate | 10.83% | 9.62% | |||||||
NOPAT | 198,691 | 153,753 | |||||||
Net income | 70,175 32.54% | 52,947 24.12% | |||||||
Dividends | (24,907) | (141,279) | |||||||
Dividend yield | 0.33% | 3.43% | |||||||
Proceeds from repurchase of equity | (125,401) | 3,000 | |||||||
BB yield | 1.64% | -0.07% | |||||||
Debt | |||||||||
Debt current | 2,380 | 7,300 | |||||||
Long-term debt | 732,514 | 709,129 | |||||||
Deferred revenue | 30,145 | 27,052 | |||||||
Other long-term liabilities | 17,994 | 14,561 | |||||||
Net debt | 648,399 | 531,933 | |||||||
Cash flow | |||||||||
Cash from operating activities | 121,601 | 76,238 | |||||||
CAPEX | (40,833) | (23,940) | |||||||
Cash from investing activities | (52,153) | (28,683) | |||||||
Cash from financing activities | (155,487) | 103,254 | |||||||
FCF | 174,250 | 141,405 | |||||||
Balance | |||||||||
Cash | 90,216 | 184,496 | |||||||
Long term investments | (3,721) | ||||||||
Excess cash | 63,492 | 166,620 | |||||||
Stockholders' equity | (460,042) | (393,658) | |||||||
Invested Capital | 765,522 | 752,155 | |||||||
ROIC | 26.18% | 24.31% | |||||||
ROCE | 72.07% | 46.91% | |||||||
EV | |||||||||
Common stock shares outstanding | 29,856 | 29,963 | |||||||
Price | 256.58 86.44% | 137.62 -20.44% | |||||||
Market cap | 7,660,452 85.78% | 4,123,508 -20.39% | |||||||
EV | 8,308,851 | 4,655,441 | |||||||
EBITDA | 236,065 | 181,021 | |||||||
EV/EBITDA | 35.20 | 25.72 | |||||||
Interest | 18,227 | 21,230 | |||||||
Interest/NOPBT | 8.18% | 12.48% |