RY 174.55 0.368% SHOP 162.68 3.0468% TD 78.07 0.3728% ENB 61.97 -0.4498% BN 82.73 -0.9103% TRI 232.82 -0.6571% CNQ 46.54 2.039% CP 109.59 2.622% CNR 149.9 1.1608% BMO 139.04 0.1946% BNS 77.5 0.4797% CSU 4373.9199 -1.8957% CM 90.76 0.1434% MFC 44.635 0.7562% ATD 77.33 -1.5657% NGT 54.66 -0.6543% TRP 67.92 -0.9335% SU 53.4 1.4438% WCN 248.03 0.3886% L 190.6 -0.47%

Texas Roadhouse Inc

Consumer Cyclical US TXRH

180.815USD
-2.125(1.16%)

Last update at 2025-01-06T18:53:00Z

Day Range

179.66184.43
LowHigh

52 Week Range

90.25173.21
LowHigh

Fundamentals

  • Previous Close 182.94
  • Market Cap11495.33M
  • Volume278834
  • P/E Ratio34.15
  • Dividend Yield1.37%
  • EBITDA545.06M
  • Revenue TTM4778.53M
  • Revenue Per Share TTM71.48
  • Gross Profit TTM 678.63M
  • Diluted EPS TTM5.04

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 321.31M 292.89M 19.25M 213.91M 188.55M
Minority interest -7.77900M -8.02000M 3.67M 7.07M 6.07M
Net income 269.82M 245.29M 31.25M 174.45M 158.22M
Selling general administrative 172.71M 157.48M 119.50M 149.39M 136.16M
Selling and marketing expenses - - - - -
Gross profit 653.63M 606.50M 283.59M 496.21M 444.50M
Reconciled depreciation 137.24M 126.76M 117.88M 115.54M 101.22M
Ebit 320.20M 297.19M 23.84M 212.02M 188.34M
Ebitda 460.27M 424.05M 146.25M 325.77M 289.56M
Depreciation and amortization 140.08M 126.86M 122.40M 113.75M 101.22M
Non operating income net other 1.24M -0.63700M -0.50000M 0.38M 1.35M
Operating income 320.20M 297.19M 23.84M 212.02M 187.79M
Other operating expenses 3693.12M 3166.02M 2372.02M 2545.04M 2269.38M
Interest expense 0.12M 3.66M 4.09M -1.51400M 0.59M
Tax provision 43.72M 39.58M -15.67200M 32.40M 24.26M
Interest income - - - 1.89M -
Net interest income -0.12400M -3.66300M -4.09100M 1.51M -0.59100M
Extraordinary items - - - - -
Non recurring 23.48M 25.07M 22.36M 19.26M 19.33M
Other items - - - - -
Income tax expense 43.72M 39.58M -15.67200M 32.40M 24.26M
Total revenue 4014.92M 3463.95M 2398.12M 2756.16M 2457.45M
Total operating expenses 331.83M 308.58M 257.48M 285.09M 256.43M
Cost of revenue 3361.29M 2857.44M 2114.54M 2259.95M 2012.95M
Total other income expense net 1.11M -4.30000M -4.59100M 1.89M 1.07M
Discontinued operations - - - - -
Net income from continuing ops 277.60M 253.31M 34.92M 181.52M 164.29M
Net income applicable to common shares 269.82M 245.29M 31.25M 174.45M 158.22M
Preferred stock and other adjustments - - - - -
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Total assets 3058.92M 2525.66M 2511.95M 2325.16M 1983.57M
Intangible assets 12.86M 5.61M 1.52M 2.27M 1.23M
Earning assets - - - - -
Other current assets 38.43M 222.98M 227.88M 147.50M 140.02M
Total liab 1901.41M 1498.00M 1438.47M 1382.11M 1052.40M
Total stockholder equity 1141.66M 1012.64M 1058.12M 927.50M 915.99M
Deferred long term liab - 20.98M 11.73M 2.80M 22.70M
Other current liab 212.47M 185.56M 184.30M 156.53M 129.05M
Common stock 0.07M 0.07M 0.07M 0.07M 0.07M
Capital stock 0.07M 0.07M 0.07M 0.07M 0.07M
Retained earnings 1141.60M 999.43M 943.55M 781.91M 775.65M
Other liab - 115.37M 113.43M 113.62M 94.37M
Good will 169.68M 148.73M 127.00M 127.00M 124.75M
Other assets - 71.78M 306.93M 596.62M 51.62M
Cash 104.25M 173.86M 335.64M 363.15M 107.88M
Cash and equivalents - - - - -
Total current liabilities 745.43M 652.01M 602.14M 506.32M 417.22M
Current deferred revenue 373.91M 335.40M 300.66M 232.81M 209.26M
Net debt 669.44M 579.50M 387.25M 449.02M 430.83M
Short term debt 27.41M 25.49M 21.95M 50.00M 17.26M
Short long term debt - - - 50.00M -
Short long term debt total 773.69M 753.36M 722.89M 812.17M 538.71M
Other stockholder equity - 13.14M 114.50M 145.63M 140.50M
Property plant equipment - 1270.35M 1740.85M 1088.62M 1056.56M
Total current assets 356.47M 396.84M 563.52M 510.65M 247.90M
Long term investments - - - - -
Net tangible assets - 1012.64M 929.60M 927.50M 915.99M
Short term investments - - - - -
Net receivables 175.47M 150.26M 161.36M 98.42M 99.31M
Long term debt - 50.00M 100.00M 190.00M -
Inventory 38.32M 38.02M 31.59M 22.36M 20.27M
Accounts payable 131.64M 105.56M 95.23M 66.98M 61.65M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - 15.02M 15.36M 15.55M 15.18M
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - - - -0.10600M -0.22500M
Additional paid in capital - - - - -
Common stock total equity - 0.07M 0.07M 0.07M 0.07M
Preferred stock total equity - - - - -
Retained earnings total equity - 999.43M 943.55M 781.91M 775.65M
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 93.00M 73.88M 79.05M 65.99M 53.32M
Deferred long term asset charges - - - - -
Non current assets total 2702.45M 2128.82M 1948.43M 1814.51M 1735.67M
Capital lease obligations 770.89M 677.87M 622.89M 572.17M 555.97M
Long term debt total - 50.00M 100.00M 190.00M 2.10M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -263.73400M -195.10400M 2.17M -214.82000M -158.14500M
Change to liabilities -1.17400M 42.17M 55.27M 22.80M 15.96M
Total cashflows from investing activities -263.73400M -195.10400M -161.10500M -214.82000M -158.14500M
Net borrowings -50.00000M -140.00000M 239.36M 240.00M -50.00000M
Total cash from financing activities -409.77500M -301.23200M 185.94M -261.72400M -135.51600M
Change to operating activities -8.03200M 36.16M 61.88M 7.80M 14.29M
Net income 277.60M 253.31M 34.92M 181.52M 164.29M
Change in cash -161.78400M -27.51000M 255.28M -102.24600M 59.21M
Begin period cash flow 335.64M 363.15M 107.88M 210.12M 150.92M
End period cash flow 173.86M 335.64M 363.15M 107.88M 210.12M
Total cash from operating activities 511.73M 468.83M 230.44M 374.30M 352.87M
Issuance of capital stock 0.31M 0.60M - - -
Depreciation 137.24M 126.76M 117.88M 115.54M 101.22M
Other cashflows from investing activities -30.80000M 5.59M -8.87100M -0.48000M -2.16500M
Dividends paid -124.13700M -83.65800M -24.98900M -102.36600M 68.55M
Change to inventory -6.09900M -9.23100M -2.01700M -1.41400M -2.49500M
Change to account receivables 11.06M -46.76300M 34.94M 2.00M -4.61400M
Sale purchase of stock -212.85900M -51.63400M -12.62100M -139.84900M -14.06700M
Other cashflows from financing activities -23.08600M -25.94000M 223.55M -19.50900M -16.96600M
Change to netincome 51.14M 60.61M 13.47M 49.16M 51.60M
Capital expenditures 246.12M 200.69M 154.40M 214.34M 155.98M
Change receivables 11.06M -62.39900M 1.06M -5.77400M -15.59700M
Cash flows other operating 41.96M 66.29M 9.85M 12.46M 37.88M
Exchange rate changes - - - - -
Cash and cash equivalents changes -161.78400M -27.51000M 255.28M -102.24600M 59.21M
Change in working capital 43.98M 36.16M 61.88M 29.36M 34.65M
Stock based compensation 36.66M 38.14M 29.43M 35.50M 33.98M
Other non cash items 6.79M 5.55M 6.26M 6.04M 6.41M
Free cash flow 265.60M 268.13M 76.04M 159.96M 196.89M

Peer Comparison

Sector: Consumer Cyclical Industry: Restaurants

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
TXRH
Texas Roadhouse Inc
-2.125 1.16% 180.81 34.15 27.10 2.15 8.71 2.29 20.90
MCD
McDonald’s Corporation
-1.295 0.44% 293.49 25.70 23.09 8.38 - 10.23 18.80
CMG
Chipotle Mexican Grill Inc
-0.665 1.11% 59.03 60.03 48.54 8.04 24.35 8.29 40.03
SBUX
Starbucks Corporation
0.88 0.95% 93.46 21.34 20.79 2.62 - 3.20 15.23
CMPGF
Compass Group PLC
- -% 32.99 42.61 23.53 1.42 8.68 1.54 21.00

Reports Covered

Stock Research & News

Profile

Texas Roadhouse, Inc., together with its subsidiaries, operates casual dining restaurants in the United States and internationally. It also operates and franchises restaurants under the Texas Roadhouse, Bubba's 33, and Jaggers names in 49 states and ten internationally. Texas Roadhouse, Inc. was founded in 1993 and is based in Louisville, Kentucky.

Texas Roadhouse Inc

6040 Dutchmans Lane, Louisville, KY, United States, 40205

Key Executives

Name Title Year Born
Mr. Gerald L. Morgan CEO, Pres & Director 1961
Ms. Tonya R. Robinson Chief Financial Officer 1968
Mr. Hernan E. Mujica Chief Information Officer 1963
Mr. Christopher C. Colson Company Sec. & Gen. Counsel 1978
Mr. S. Chris Jacobsen Chief Marketing Officer 1966
Ms. Regina A. Tobin Chief Learning & Culture Officer 1964
Mr. Gerald L. Morgan CEO & Director 1961
Ms. Regina A. Tobin President 1965
Mr. David Christopher Monroe Chief Financial Officer 1967
Mr. Keith V. Humpich Principal Accounting Officer 1970

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.