RY 174.39 2.4016% SHOP 149.115 2.5974% TD-PFM 24.63 -0.0811% TD-PFL 24.7 0.2028% TD 78.325 0.1214% ENB 60.6 1.3039% BN 80.4 1.9787% TRI 226.27 0.7525% CNQ 48.285 2.2771% CP 104.53 1.6038% CNR 151.74 1.5459% BMO 132.69 0.9203% BNS 78.845 0.1715% CSU 4600.2002 2.157% CM 91.15 0.474% MFC 45.79 1.6878% ATD 78.38 1.5285% NGT 60.14 0.0499% TRP 70.15 1.977% SU 57.44 0.5954%
Last update at 2024-01-22T14:30:00Z
Estimating The Fair Value Of Restaurant Brands International Limited Partnership (TSE:QSP.UN)
Sat 10 Aug 24, 12:33 PM| 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 | 1365.00M | 1363.00M | 816.00M | 1452.00M | 1382.00M |
| Minority interest | -474.00000M | -415.00000M | 4.00M | 4.00M | 2.00M |
| Net income | 1482.00M | 1253.00M | 750.00M | 1109.00M | 1143.00M |
| Selling general administrative | 536.00M | 454.00M | 1229.00M | 1208.00M | 1139.00M |
| Selling and marketing expenses | - | - | - | - | - |
| Gross profit | 2598.00M | 2398.00M | 2830.00M | 3250.00M | 3117.00M |
| Reconciled depreciation | 190.00M | 201.00M | 189.00M | 185.00M | 180.00M |
| Ebit | 1898.00M | 1879.00M | 1422.00M | 2007.00M | 1902.00M |
| Ebitda | 2169.00M | 2121.00M | 1740.00M | 2214.00M | 2082.00M |
| Depreciation and amortization | 271.00M | 242.00M | 318.00M | 207.00M | 180.00M |
| Non operating income net other | - | - | - | - | - |
| Operating income | 1898.00M | 1879.00M | 1422.00M | 2007.00M | 1917.00M |
| Other operating expenses | 4482.00M | 3815.00M | 3378.00M | 3576.00M | 3410.00M |
| Interest expense | 533.00M | 505.00M | 508.00M | 523.00M | 521.00M |
| Tax provision | -117.00000M | 110.00M | 66.00M | 341.00M | 238.00M |
| Interest income | 7.00M | 3.00M | - | 20.00M | 15.00M |
| Net interest income | -533.00000M | -505.00000M | -508.00000M | -532.00000M | -535.00000M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | -117.00000M | 110.00M | 66.00M | 341.00M | 238.00M |
| Total revenue | 6505.00M | 5739.00M | 4968.00M | 5603.00M | 5357.00M |
| Total operating expenses | 575.00M | 474.00M | 1240.00M | 1223.00M | 1170.00M |
| Cost of revenue | 3907.00M | 3341.00M | 2138.00M | 2353.00M | 2240.00M |
| Total other income expense net | -533.00000M | -516.00000M | -606.00000M | -555.00000M | -535.00000M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | 1482.00M | 1253.00M | 750.00M | 1111.00M | 1144.00M |
| Net income applicable to common shares | 1479.00M | 1249.00M | 748.00M | 1109.00M | 1143.00M |
| Preferred stock and other adjustments | - | - | - | - | - |
| 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 |
| Total assets | 22746.00M | 23246.00M | 22777.00M | 22360.00M | 20141.00M |
| Intangible assets | 10991.00M | 11417.00M | 10701.00M | 10563.00M | 10463.00M |
| Earning assets | - | - | - | - | - |
| Other current assets | 123.00M | 86.00M | 72.00M | 52.00M | 60.00M |
| Total liab | 18478.00M | 19393.00M | 19056.00M | 18101.00M | 16523.00M |
| Total stockholder equity | 442.00M | -233.00000M | -232.00000M | -1178.00000M | 0.00000M |
| Deferred long term liab | - | - | - | - | - |
| Other current liab | 1001.00M | 947.00M | 1670.00M | 1258.00M | 497.00M |
| Common stock | 8735.00M | 8421.00M | 7994.00M | 7786.00M | 4323.00M |
| Capital stock | - | - | - | - | - |
| Retained earnings | 1121.00M | 791.00M | 622.00M | - | 674.00M |
| Other liab | 2185.00M | 2976.00M | 3231.00M | 3087.00M | 2994.00M |
| Good will | 5688.00M | 6006.00M | 5739.00M | 5651.00M | 5486.00M |
| Other assets | 820.00M | 648.00M | 685.00M | 494.00M | 437.00M |
| Cash | 1178.00M | 1087.00M | 1560.00M | 1533.00M | 913.00M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 2116.00M | 1878.00M | 1601.00M | 1703.00M | 1408.00M |
| Current deferred revenue | 230.00M | 221.00M | 191.00M | 203.00M | 194.00M |
| Net debt | 13126.00M | 13328.00M | 12345.00M | 11830.00M | 11488.00M |
| Short term debt | 127.00M | 96.00M | 111.00M | 227.00M | 91.00M |
| Short long term debt | 127.00M | 96.00M | 111.00M | 74.00M | 70.00M |
| Short long term debt total | 14304.00M | 14415.00M | 13905.00M | 13363.00M | 12401.00M |
| Other stockholder equity | -442.00000M | -314.00000M | 232.00M | 1178.00M | -707.00000M |
| Property plant equipment | 3032.00M | 3165.00M | 3183.00M | 3183.00M | 1996.00M |
| Total current assets | 2048.00M | 1816.00M | 2264.00M | 2196.00M | 1500.00M |
| Long term investments | 82.00M | 80.00M | 66.00M | 48.00M | 54.00M |
| Net tangible assets | -12413.00000M | -13573.00000M | -12723.00000M | -11959.00000M | -12333.00000M |
| Short term investments | - | - | - | - | - |
| Net receivables | 614.00M | 547.00M | 536.00M | 527.00M | 452.00M |
| Long term debt | 12839.00M | 12916.00M | 12397.00M | 11759.00M | 11823.00M |
| Inventory | 133.00M | 96.00M | 96.00M | 84.00M | 75.00M |
| Accounts payable | 758.00M | 614.00M | 464.00M | 644.00M | 513.00M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | -679.00000M | -710.00000M | -854.00000M | -1178.00000M | -1437.00000M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | - | - |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 905.00M | 762.00M | 824.00M | 719.00M | 642.00M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 20698.00M | 21430.00M | 20513.00M | 20164.00M | 18641.00M |
| Capital lease obligations | 1338.00M | 1403.00M | 1397.00M | 1633.00M | 508.00M |
| Long term debt total | - | - | - | - | - |
| 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 | -64.00000M | -1103.00000M | -79.00000M | -30.00000M | -44.00000M |
| Change to liabilities | 169.00M | 149.00M | -183.00000M | 112.00M | 41.00M |
| Total cashflows from investing activities | -64.00000M | -1103.00000M | -79.00000M | -30.00000M | -44.00000M |
| Net borrowings | -92.00000M | 446.00M | 527.00M | -16.00000M | 1.00M |
| Total cash from financing activities | -1307.00000M | -1093.00000M | -821.00000M | -842.00000M | -1285.00000M |
| Change to operating activities | -334.00000M | -31.00000M | 7.00M | 27.00M | -228.00000M |
| Net income | 1482.00M | 1253.00M | 750.00M | 1111.00M | 1143.00M |
| Change in cash | 91.00M | -473.00000M | 27.00M | 620.00M | -184.00000M |
| Begin period cash flow | 1087.00M | 1560.00M | 1533.00M | 913.00M | 1097.00M |
| End period cash flow | 1178.00M | 1087.00M | 1560.00M | 1533.00M | 913.00M |
| Total cash from operating activities | 1490.00M | 1726.00M | 921.00M | 1476.00M | 1165.00M |
| Issuance of capital stock | 30.00M | - | 82.00M | 102.00M | 61.00M |
| Depreciation | 190.00M | 201.00M | 189.00M | 185.00M | 180.00M |
| Other cashflows from investing activities | 36.00M | -9.00000M | 26.00M | 24.00M | 34.00M |
| Dividends paid | 971.00M | 974.00M | 959.00M | 901.00M | 788.00M |
| Change to inventory | -61.00000M | 12.00M | -10.00000M | -15.00000M | -7.00000M |
| Change to account receivables | -110.00000M | 8.00M | -30.00000M | -53.00000M | 19.00M |
| Sale purchase of stock | -326.00000M | -551.00000M | 5235.00M | 2250.00M | -561.00000M |
| Other cashflows from financing activities | 54.00M | 1321.00M | 4764.00M | 2223.00M | 77.00M |
| Change to netincome | 129.00M | 111.00M | 174.00M | 82.00M | -12.00000M |
| Capital expenditures | 100.00M | 106.00M | 117.00M | 62.00M | 86.00M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | 35.00M | 236.00M | -207.00000M | -7.00000M | -123.00000M |
| Stock based compensation | 136.00M | 102.00M | 74.00M | 68.00M | 48.00M |
| Other non cash items | -293.00000M | -61.00000M | 323.00M | 61.00M | -112.00000M |
| Free cash flow | 1390.00M | 1620.00M | 804.00M | 1414.00M | 1079.00M |
Sector: Consumer Cyclical Industry: Restaurants
| Company | Change (CAD) | Price (CAD) | 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) |
|---|---|---|---|---|---|---|---|---|
| QSP-UN Restaurant Brands International Limited Partnership |
-0.19 0.18% | 102.93 | 27.23 | - | 5.01 | 5.49 | 7.58 | 24.80 |
| QSR Restaurant Brands International Inc |
0.30 0.31% | 97.33 | 17.03 | 13.14 | 5.37 | 6.83 | 4.66 | 14.95 |
| MTY MTY Food Group Inc |
0.43 0.96% | 45.26 | 11.74 | 11.25 | 0.95 | 1.32 | 1.94 | 8.97 |
| AW A W FOOD SERVICES OF CANADA INC |
0.07 0.19% | 36.99 | - | - | 3.09 | - | ||
| AW-UN A&W Revenue Royalties Income Fund |
0.11 0.34% | 32.45 | 15.99 | - | 8.78 | 2.11 | 9.66 | 9.64 |
Restaurant Brands International Limited Partnership operates and franchises quick service restaurants in the United States and internationally. The company operates through four segments: Tim Hortons (TH), Burger King (BK), Popeyes (PLK), and Firehouse Subs (FHS). Its restaurants offer fresh baked goods, blend coffee, tea, espresso-based hot and cold specialty drinks, including Timbits, bagels, muffins, cookies and pastries, grilled paninis, classic sandwiches, wraps, and soups under the Tim Hortons brand; flame-grilled hamburgers, chicken and other specialty sandwiches, french fries, soft drinks, and other food items under the Burger King brand; fried chicken, chicken tenders, fried shrimp and other seafood, red beans and rice and other regional items under the Popeyes brand; hot and hearty subs piled high with quality meats and cheese, as well as chopped salads, chili and soups, signature and other sides, soft drinks, and local specialties under the Firehouse Subs brand. Restaurant Brands International Inc. serves as the general partner of the company. The company was formerly known as New Red Canada Limited Partnership and changed its name to Restaurant Brands International Limited Partnership in December 2014. The company was founded in 1954 and is headquartered in Toronto, Canada. Restaurant Brands International Limited Partnership is a subsidiary of Restaurant Brands International Inc.
130 King Street West, Toronto, ON, Canada, M5X 1E1
| Name | Title | Year Born |
|---|---|---|
| Mr. Jose E. Cil | Chief Exec. Officer of Restaurant Brands International Inc. | 1970 |
| Mr. Matthew Dunnigan | Chief Financial Officer of Restaurant Brands International Inc. | 1984 |
| Mr. Joshua Kobza | Chief Operating Officer of Restaurant Brands International Inc | 1987 |
| Mr. Axel Schwan | Pres of Tim Hortons Americas - Restaurant Brands International Inc. | 1974 |
| Mr. Sami A. Siddiqui | Pres of Popeyes (?PLK?) Americas - Restaurant Brands International Inc. | 1985 |
| Ms. Jacqueline Friesner | Chief Accounting Officer & Controller - Restaurant Brands International Inc. | 1973 |
| Ms. Jill M. Granat | Gen. Counsel & Corp. Sec. of Restaurant Brands Intl. Inc. | 1966 |
| Mr. Fernando Machado | Chief Marketing Officer of Restaurant Brands International Inc. | 1975 |
| Mr. Jeff Housman | Chief People & Services Officer of Restaurant Brands International Inc | 1982 |
| Mr. David Chan Shear | Pres of International - Restaurant Brands International Inc. | 1984 |
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.
CA 
AU
UK
US
NZ
Please wait processing your request...