Stock TXRH TEXAS ROADHOUSE, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Texas Roadhouse, Inc.

Equities

TXRH

US8826811098

Restaurants & Bars

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-05-31 pm EDT 		5-day change 1st Jan Change
172.7 USD +0.16% Intraday chart for Texas Roadhouse, Inc. +2.32% +41.27%
May. 31 Texas Roadhouse Insider Sold Shares Worth $2,575,500, According to a Recent SEC Filing MT
May. 28 JPMorgan Raises Price Target on Texas Roadhouse to $184 From $145, Maintains Neutral Rating MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,871 5,556 6,184 6,445 8,225 11,533 - -
Enterprise Value (EV) 1 3,763 5,433 5,948 6,321 8,121 11,304 11,262 11,173
P/E ratio 22.7 x 178 x 25.4 x 24.3 x 27.1 x 29 x 26.2 x 22.5 x
Yield 2.15% 0.45% 1.35% 1.91% 1.79% 1.41% 1.5% 1.71%
Capitalization / Revenue 1.4 x 2.32 x 1.79 x 1.61 x 1.78 x 2.17 x 2.02 x 1.85 x
EV / Revenue 1.37 x 2.27 x 1.72 x 1.57 x 1.75 x 2.12 x 1.97 x 1.79 x
EV / EBITDA 11.5 x 38.3 x 14 x 13.8 x 16 x 17.5 x 15.9 x 13.8 x
EV / FCF 23.5 x 71.4 x 22.2 x 23.8 x 37.3 x 31.6 x 32 x 27.4 x
FCF Yield 4.25% 1.4% 4.51% 4.2% 2.68% 3.17% 3.13% 3.65%
Price to Book 4.23 x 6 x 5.82 x 6.46 x 7.24 x 8.55 x 7.37 x 6.46 x
Nbr of stocks (in thousands) 69,409 69,483 69,645 66,915 66,783 66,791 - -
Reference price 2 55.77 79.96 88.79 96.31 123.2 172.7 172.7 172.7
Announcement Date 2/20/20 2/18/21 2/22/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,756 2,398 3,464 4,015 4,632 5,326 5,717 6,245
EBITDA 1 327.6 141.7 424 457.4 507.2 646.1 709.2 809.2
EBIT 1 212 23.84 297.2 320.2 354 471.3 520 608.3
Operating Margin 7.69% 0.99% 8.58% 7.98% 7.64% 8.85% 9.1% 9.74%
Earnings before Tax (EBT) 1 213.9 19.25 292.9 321.3 358.3 475.7 523.4 613
Net income 1 174.5 31.26 245.3 269.8 304.9 398.1 439.3 512.1
Net margin 6.33% 1.3% 7.08% 6.72% 6.58% 7.47% 7.68% 8.2%
EPS 2 2.460 0.4500 3.500 3.970 4.540 5.959 6.600 7.687
Free Cash Flow 1 160 76.04 268.1 265.6 218 357.9 352.1 408
FCF margin 5.8% 3.17% 7.74% 6.62% 4.71% 6.72% 6.16% 6.53%
FCF Conversion (EBITDA) 48.83% 53.65% 63.25% 58.06% 42.97% 55.4% 49.65% 50.42%
FCF Conversion (Net income) 91.69% 243.28% 109.31% 98.44% 71.49% 89.91% 80.15% 79.67%
Dividend per Share 2 1.200 0.3600 1.200 1.840 2.200 2.440 2.586 2.948
Announcement Date 2/20/20 2/18/21 2/22/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 895.6 987.5 1,025 993.3 1,010 1,174 1,171 1,122 1,164 1,321 1,336 1,268 1,400 1,447 1,453
EBITDA 1 97.45 123.8 120.3 109 104.3 137.2 132.8 113 124.2 174.6 170.6 139.2 161.2 194.9 187.4
EBIT 1 64.84 90.14 85.92 75.29 68.85 100.9 95.41 73.86 83.77 133.1 127.7 94.82 115.4 149.9 142
Operating Margin 7.24% 9.13% 8.39% 7.58% 6.82% 8.6% 8.15% 6.58% 7.19% 10.08% 9.56% 7.48% 8.25% 10.36% 9.77%
Earnings before Tax (EBT) 1 63.29 90.08 86.07 75.39 69.78 102.9 96.7 74.49 84.2 134.8 128.2 95.8 117 151.3 142.4
Net income 1 53.06 75.2 72.42 62.33 59.87 86.39 82.27 63.79 72.43 113.2 107.4 80.17 96.98 126.1 119.6
Net margin 5.92% 7.62% 7.07% 6.27% 5.93% 7.36% 7.02% 5.69% 6.22% 8.57% 8.03% 6.32% 6.93% 8.72% 8.23%
EPS 2 0.7600 1.080 1.070 0.9300 0.8900 1.280 1.220 0.9500 1.080 1.690 1.611 1.201 1.457 1.890 1.793
Dividend per Share 2 0.4000 0.4600 0.4600 0.4600 0.4600 0.5500 0.5500 0.5500 0.5500 - 0.6100 0.6100 0.6100 0.6503 0.6444
Announcement Date 2/22/22 5/5/22 7/28/22 10/27/22 2/16/23 5/4/23 7/27/23 10/26/23 2/15/24 5/2/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 108 123 236 124 104 228 270 360
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 160 76 268 266 218 358 352 408
ROE (net income / shareholders' equity) 18.7% 3.39% 24.7% 26.1% 28.3% 32.5% 32.2% 32.2%
ROA (Net income/ Total Assets) 10.1% 1.45% 10.1% 10.7% 11.5% 13.5% 13.8% 15.4%
Assets 1 1,726 2,154 2,419 2,519 2,660 2,943 3,175 3,326
Book Value Per Share 2 13.20 13.30 15.30 14.90 17.00 20.20 23.40 26.70
Cash Flow per Share 2 5.280 3.300 6.690 7.530 8.410 9.690 10.30 11.40
Capex 1 214 154 201 246 347 345 355 368
Capex / Sales 7.78% 6.44% 5.79% 6.13% 7.49% 6.48% 6.21% 5.89%
Announcement Date 2/20/20 2/18/21 2/22/22 2/16/23 2/15/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Texas Roadhouse, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
27
Last Close Price
172.7 USD
Average target price
172.5 USD
Spread / Average Target
-0.12%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Commercial Food Services

1st Jan change Capi.
TEXAS ROADHOUSE, INC. Stock Texas Roadhouse, Inc.
+41.27% 11.53B
ARAMARK Stock Aramark
+14.41% 8.46B
BRINKER INTERNATIONAL, INC. Stock Brinker International, Inc.
+63.50% 3.14B
FOOD & LIFE COMPANIES LTD. Stock Food & Life Companies Ltd.
-1.62% 2.1B
THE CHEESECAKE FACTORY INCORPORATED Stock The Cheesecake Factory Incorporated
+9.91% 1.96B
SSP GROUP PLC Stock SSP Group plc
-29.17% 1.68B
DO & CO AKTIENGESELLSCHAFT Stock Do & Co Aktiengesellschaft
+4.02% 1.66B
CREATE RESTAURANTS HOLDINGS INC. Stock create restaurants holdings inc.
-0.73% 1.45B
TONGQINGLOU CATERING CO., LTD. Stock Tongqinglou Catering Co., Ltd.
-19.32% 878M
XI'AN CATERING CO., LTD. Stock Xi'an Catering Co., Ltd.
-26.26% 639M
Commercial Food Services
  1. Stock Market
  2. Equities
  3. TXRH Stock
  4. Financials Texas Roadhouse, Inc.