XNAS
WING
Market cap9.21bUSD
Jul 10, Last price
330.16USD
1D
-1.17%
1Q
39.14%
Jan 2017
1,094.50%
IPO
980.72%
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 | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 625,807 36.03% | 460,055 28.68% | 357,521 26.56% | |||||||
Cost of revenue | 324,938 | 237,229 | 187,399 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 300,869 | 222,826 | 170,122 | |||||||
NOPBT Margin | 48.08% | 48.43% | 47.58% | |||||||
Operating Taxes | 38,473 | 24,135 | 16,369 | |||||||
Tax Rate | 12.79% | 10.83% | 9.62% | |||||||
NOPAT | 262,396 | 198,691 | 153,753 | |||||||
Net income | 108,717 54.92% | 70,175 32.54% | 52,947 24.12% | |||||||
Dividends | (28,869) | (24,907) | (141,279) | |||||||
Dividend yield | 0.34% | 0.33% | 3.43% | |||||||
Proceeds from repurchase of equity | (314,664) | (125,401) | 3,000 | |||||||
BB yield | 3.75% | 1.64% | -0.07% | |||||||
Debt | ||||||||||
Debt current | 2,380 | 7,300 | ||||||||
Long-term debt | 117,397 | 732,514 | 709,129 | |||||||
Deferred revenue | 30,145 | 27,052 | ||||||||
Other long-term liabilities | 1,245,135 | 17,994 | 14,561 | |||||||
Net debt | (198,513) | 648,399 | 531,933 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 157,610 | 121,601 | 76,238 | |||||||
CAPEX | (51,929) | (40,833) | (23,940) | |||||||
Cash from investing activities | (62,477) | (52,153) | (28,683) | |||||||
Cash from financing activities | 144,765 | (155,487) | 103,254 | |||||||
FCF | 178,689 | 174,250 | 141,405 | |||||||
Balance | ||||||||||
Cash | 315,910 | 90,216 | 184,496 | |||||||
Long term investments | (3,721) | |||||||||
Excess cash | 284,620 | 63,492 | 166,620 | |||||||
Stockholders' equity | (677,154) | (460,042) | (393,658) | |||||||
Invested Capital | 1,304,872 | 765,522 | 752,155 | |||||||
ROIC | 25.35% | 26.18% | 24.31% | |||||||
ROCE | 47.85% | 72.07% | 46.91% | |||||||
EV | ||||||||||
Common stock shares outstanding | 29,384 | 29,856 | 29,963 | |||||||
Price | 285.37 11.22% | 256.58 86.44% | 137.62 -20.44% | |||||||
Market cap | 8,385,312 9.46% | 7,660,452 85.78% | 4,123,508 -20.39% | |||||||
EV | 8,186,799 | 8,308,851 | 4,655,441 | |||||||
EBITDA | 320,359 | 236,065 | 181,021 | |||||||
EV/EBITDA | 25.56 | 35.20 | 25.72 | |||||||
Interest | 21,292 | 18,227 | 21,230 | |||||||
Interest/NOPBT | 7.08% | 8.18% | 12.48% |