FAT Brands Inc.

NASDAQ
FATBB
Stock
Yield per half year: -41.67%
Dividend yield: 7.19%
Sector: Consumer Cyclical

Reporting FAT Brands Inc.

Capitalization

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.1641 0.1336 0.1037 0.1338 -14.19
Выручка, млрд $
0.0085 0.0022 0.0184 0.0225 0.0181 0.1189 0.4072 0.4805 0.5927 0.5927 0.3235 100.92
Чистая прибыль, млрд $
0.0035 -0.000614 -0.0018 -0.001 -0.0149 -0.0316 -0.1262 -0.0901 -0.1898 -0.1898 -0.0905 66.35
EV, млрд $
0.0147 0.0306 0.094 1.15 1.18 1.44 1.53 1.53 1.08 74.71
EBIT, млрд $
0.0055 0.0000 0.0027 0.0067 -0.0058 -0.0014 -0.0125 0.0212 -0.0544 -0.0544 -0.0106 56.47
EBITDA, млрд $
0.0055 0.0000 0.0031 0.0062 -0.003 0.0072 0.0215 0.0523 -0.0128 -0.0128 0.0130 33.67
OIBDA, млрд $
0.00023 0.031 0.1537 0.1647 0.1248 0.1248 0.0949 252.29
Баланс стоимость, млрд $
0.0078 0.002 0.0057 0.0054 -0.0419 -0.0217 -0.1592 -0.2559 -0.4557 -0.4557 -0.1869 61.17
FCF, млрд $
0.0022 0.0015 0.0017 0.003 -0.0119 -0.0097 -0.0706 -0.0571 -0.079 -0.079 -0.0457 46.02
Операционный денежный поток, млрд $
0.0022 0.0015 0.0018 0.0031 -0.0115 0.000682 -0.0474 -0.0356 -0.0562 -0.0562 -0.0300 37.34
Операционная прибыль, млрд $
0.0055 0.0000 0.0042 0.0067 -0.0058 -0.0014 0.006 0.0223 -0.0522 -0.0522 -0.0062 55.18
Операционные расходы, млрд $
0.0029 0.0021 0.0086 0.0156 0.0201 0.0502 0.1403 0.1752 0.2026 0.2026 0.1177 58.74
CAPEX, млрд $
0.000148 0.000148 0.0000 0.00046 0.0104 0.0232 0.0215 0.0228 0.0228 0.0157 118.29


Balance sheet

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.000211 0.0000 0.000653 0.0000 0.0039 0.0567 0.0287 0.037 0.0234 0.0234 0.0299 43.10
Short Term Investments $
23.36 23.36 23.36 0.00
Total Receivables $
0.000409 0.000995 0.0018 0.0044 0.0044 0.0198 0.0239 0.0211 0.0194 0.0194 0.0177 34.55
Total Current Assets $
0.000568 0.0012 0.0035 0.0105 0.0244 0.1185 0.0957 0.121 0.088 0.088 0.0895 29.25
Чистые активы, млрд $
0.00086 0.0045 0.0805 0.0792 0.0792 0.0413 209.78
Активы, млрд $
0.0142 0.0316 0.058 0.0826 0.1211 1.27 1.21 1.39 1.29 1.29 1.06 60.51
Short Term Debt $
0.0154 0.0247 0.0201 0.015 0.0644 0.0599 0.0655 0.0655 0.0450 26.65
Long Term Debt $
0.0181 0.0052 0.0739 0.9043 0.9586 1.11 1.21 1.21 0.8514 74.92
Задолженность, млрд $
0.0064 0.0296 0.0522 0.0772 0.163 1.29 1.37 1.64 1.74 1.74 1.24 60.57
Чистый долг, млрд $
-0.000211 0.0181 0.0147 0.0306 0.094 0.9555 1.09 1.34 1.45 1.45 0.9859 72.84
Долг, млрд $
0.0154 0.0306 0.0979 1.01 1.12 1.38 1.47 1.47 1.02 71.91
Interest income $
0.000206 0.0021 0.0036 0.0020 159.50
Расходы на обслуживание долга $
0.000206 0.0048 0.0065 0.0049 0.0291 0.0948 0.1175 0.1383 0.1383 0.0769 95.04
Чист. проц. доходы, млрд $
-0.000206 -0.0048 0.0021 0.0036 -0.0291 -0.0948 -0.1098 -0.0456 -320.64
Goodwill $
0.000529 0.000529 0.0074 0.0104 0.0109 0.0109 0.2951 0.2933 0.3051 0.1831 94.72
Амортизация, млрд $
0.000358 -0.000462 0.0028 0.0086 0.034 0.0311 0.0415 0.0415 0.0236 71.47
Себестоимость, млрд $
0.0059 0.000219 0.0038 0.0622 0.2662 0.2829 0.4422 0.4422 0.2115 158.92
Товарно материальные запасы $
0.0051 0.0137 0.0302 0.0069 0.0093 0.0084 0.0084 0.0137 -9.32


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.0676 -0.1513 -0.0818 -1.14 -2.15 -7.66 -5.43 -11.14 -11.14 -5.5040 57.76
Цена акции ао 11.55 5.19 5.5 4.4 2.62 2.62 5.85 -25.67
Число акций ао, млн 11.23 10.21 11.88 12.44 13.08 14.66 16.48 16.6 17.04 17.04 15.57 5.43
FCF/акцию 0.1971 0.1468 0.1421 0.2432 -0.9134 -0.6645 -4.28 -3.44 -4.64 -4.64 -2.7876 38.41


Efficiency

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 45.31 -30.56 -46.41 -18.31 81.41 99.41 139.56 43.42 53.36 53.36 83.43 -8.10
ROA, % 24.99 -1.94 -4.12 -1.45 -14.59 -4.54 -10.16 -6.93 -14.18 -14.18 -10.0800 -0.57
ROIC, % -2.88 -27.95 -2.04 -11.45 -6.46 -10.1560 17.54
ROS, % -28.26 -9.79 -4.52 -82.02 -26.57 -30.99 -18.76 -32.03 -32.03 -32.03 -28.0760 3.81
ROCE, % 1.29 8.89 18.15 -12.1 -0.1307 -1.32 1.9 -5.49 11.93 11.93 1.38 -346.65
Ebit margin, % 29.78 -55.19 -6.51 -3.08 4.41 -9.17 -9.17 -9.17 -4.7040 7.09
Рентаб EBITDA, % 1.2 16.63 27.73 -16.49 6.03 5.28 10.88 -2.16 -2.16 -2.16 3.57 -181.44
Чистая рентаб, % 41.93 -28.26 -9.79 -4.52 -82.02 -26.57 -30.99 -18.76 -32.03 -32.03 -38.0740 -17.14
Operation Margin, % 1.2 23.06 29.78 -32.03 -1.18 1.48 4.65 -8.81 -8.81 -8.81 -2.5340 49.49
Доходность FCF, % -5.93 -52.82 -55.07 -37.9400 110.19


Coefficients

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-5.2 -1.06 -1.15 -2.4700 -39.53
P/BV
-9.18 -0.5372 -0.3568 -0.1645 -0.1645 -2.5596 -63.41
P/S
1.67 0.21 0.19 0.1265 0.1265 0.5491 -47.54
P/FCF
-16.85 -1.89 0 0 0 0 -9.3700 -66.51
E/P
-0.1924 -0.9445 -0.8689 0 0 0 -0.6686 65.29
EV/EBIT
4.56 -9.4 -149.07 -93.82 67.85 -28.08 -28.08 -28.08 -46.2400 -28.39
EV/EBITDA
4.83 4.9 -31.46 161.07 54.66 27.46 -119.03 -119.03 18.54 30.49
EV/S
1.36 5.19 8.64 2.89 2.99 2.58 2.58 2.58 3.94 -21.47
EV/FCF
10.1 -7.87 -105.41 -16.66 -25.15 -19.31 -19.31 -19.31 -37.1680 -28.78
Debt/EBITDA
5.04 4.9 -31.44 141.22 52.01 26.42 -115.01 -115.01 -115.01 -2.0740 -195.98
Netdebt/Ebitda
695.88 4.83 4.9 -31.46 133.32 50.68 25.72 -113.18 -113.18 -113.18 -3.3280 -196.78
Debt/Ratio
0.3629 0.7752 0.7238 0.922 0.9954 1.14 1.14 1.14 0.9842 9.51
Debt/Equity
5.57 -2.24 -42.45 -7.03 -5.4 -3.24 -3.83 -3.83 -12.3900 -38.19
Debt/Net Income
-29.43 -6.32 -29.11 -8.87 -15.34 -7.77 -7.77 -7.77 -13.7720 -23.22
PEG
0 0
Бета
-1.5 -1.38 -0.835 -0.835 -1.2383 -17.74
Индекс Альтмана
0.283 0.4556 0.2424 0.3054 0.2637 0.2637 0.3100 -1.40


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.007 0.0017 0.000878 0 0.000318 0.0133 0.0166 0.0163 0.0173 0.0128 122.39
Дивиденд
0.26 0.55 0.3553 0.2662 0.1774 0.3579 0.59
Див доход, ао, %
1.92 8.44 5.02 7.68 7.19 5.76 41.42
Дивиденды / прибыль, %
263.14 47.94 -143 -48.83 -0.1965 -2.14 -42.14 -12.95 -19.23 -15.3313 150.11


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
2.54 8.77 5.69 4.48 3.85 3.85 8.67
Персонал, чел
1 100 2 600 53.74