Stock CAKE THE CHEESECAKE FACTORY INCORPORATED
Add to a list
To use this feature you must be a member
Log inSign up

Financials The Cheesecake Factory Incorporated

Equities

CAKE

US1630721017

Restaurants & Bars

Market Closed - Nasdaq
Other stock markets
 16:00:00 2024-06-25 EDT 		5-day change 1st Jan Change
40.75 USD +0.87% Intraday chart for The Cheesecake Factory Incorporated +3.01% +16.40%
05-28 JPMorgan Raises Price Target on Cheesecake Factory to $40 From $34, Maintains Underweight Rating MT
05-15 Stephens Adjusts Cheesecake Factory Price Target to $50 From $44, Maintains Overweight Rating MT

Valuation

Fiscal Period: January 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,739 1,689 2,042 1,631 1,745 2,077 - -
Enterprise Value (EV) 1 1,971 1,815 2,319 1,631 2,158 2,499 2,506 2,501
P/E ratio 13.6 x -5.86 x 38.8 x 36.9 x 16.6 x 12.9 x 11.5 x 10.4 x
Yield 3.54% 0.97% - - 3.14% 2.71% 2.76% 3.36%
Capitalization / Revenue 0.7 x 0.85 x 0.7 x 0.49 x 0.51 x 0.57 x 0.54 x 0.51 x
EV / Revenue 0.79 x 0.92 x 0.79 x 0.49 x 0.63 x 0.69 x 0.65 x 0.61 x
EV / EBITDA 9.11 x -122 x 10.7 x 9.26 x 8.89 x 8.99 x 8.36 x 7.82 x
EV / FCF 13.6 x -38.3 x 15.9 x - 32.2 x 15.5 x 16.9 x -
FCF Yield 7.36% -2.61% 6.3% - 3.1% 6.44% 5.9% -
Price to Book 3.05 x 5.86 x 5.64 x - 5.22 x 5.13 x 4.26 x 3.6 x
Nbr of stocks (in thousands) 44,634 45,584 52,169 51,420 50,773 50,958 - -
Reference price 2 38.97 37.06 39.15 31.71 34.36 40.75 40.75 40.75
Announcement Date 20-02-19 21-02-17 22-02-16 23-02-22 24-02-21 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: January 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,483 1,983 2,928 3,303 3,440 3,612 3,839 4,075
EBITDA 1 216.3 -14.9 216.9 176.1 242.9 277.8 299.8 319.7
EBIT 1 128.1 -106.3 127.2 83.69 149.7 176.4 192.8 206
Operating Margin 5.16% -5.36% 4.35% 2.53% 4.35% 4.88% 5.02% 5.05%
Earnings before Tax (EBT) 1 140.3 -356 71.62 32.89 100 169.5 182.1 200
Net income 1 127.9 -277.1 49.13 43.12 101.4 152.6 164.8 182
Net margin 5.15% -13.97% 1.68% 1.31% 2.95% 4.22% 4.29% 4.47%
EPS 2 2.860 -6.320 1.010 0.8600 2.070 3.165 3.532 3.920
Free Cash Flow 1 145 -47.42 146.1 - 67 160.9 147.9 -
FCF margin 5.84% -2.39% 4.99% - 1.95% 4.45% 3.85% -
FCF Conversion (EBITDA) 67.04% - 67.34% - 27.59% 57.91% 49.33% -
FCF Conversion (Net income) 113.35% - 297.29% - 66.11% 105.44% 89.73% -
Dividend per Share 2 1.380 0.3600 - - 1.080 1.106 1.124 1.371
Announcement Date 20-02-19 21-02-17 22-02-16 23-02-22 24-02-21 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: January 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 1 776.7 793.7 832.6 784 892.8 866.1 866.2 830.2 877 891.2 909.3 879.5 931.5 947.5 963.6
EBITDA 1 48.29 50.92 51.6 21.53 52.02 60.31 71.44 43.33 67.77 67.25 79.69 52.81 77.41 73.07 86.86
EBIT 1 25.44 29.42 29 -1.124 26.4 37.36 48.1 20.49 43.76 42.5 54.69 27.53 51.78 47.11 59.63
Operating Margin 3.28% 3.71% 3.48% -0.14% 2.96% 4.31% 5.55% 2.47% 4.99% 4.77% 6.01% 3.13% 5.56% 4.97% 6.19%
Earnings before Tax (EBT) 1 -0.525 26.86 26.81 -3.52 -17.26 32.05 45.31 17 5.656 37.53 53.16 25.75 50.07 46.37 59.78
Net income 1 2.11 23.16 25.66 -2.398 -3.298 28.05 42.68 17.94 12.68 33.19 48.08 24.23 46.99 41.9 54.04
Net margin 0.27% 2.92% 3.08% -0.31% -0.37% 3.24% 4.93% 2.16% 1.45% 3.72% 5.29% 2.75% 5.04% 4.42% 5.61%
EPS 2 0.0400 0.4500 0.5000 -0.0500 -0.0700 0.5600 0.8700 0.3700 0.2600 0.6800 1.000 0.4888 0.9748 0.8863 1.119
Dividend per Share 2 - - 0.2700 0.2700 - 0.2700 0.2700 - 0.2700 - 0.2700 0.2733 0.2783 0.2825 0.2767
Announcement Date 22-02-16 22-04-27 22-07-27 22-11-01 23-02-22 23-05-10 23-08-02 23-11-01 24-02-21 24-05-08 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: January 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 232 126 276 - 414 422 430 425
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.071 x -8.451 x 1.274 x - 1.704 x 1.52 x 1.434 x 1.328 x
Free Cash Flow 1 145 -47.4 146 - 67 161 148 -
ROE (net income / shareholders' equity) 20.4% -17.4% 36.4% - 43.2% 41.5% 37.3% 34.6%
ROA (Net income/ Total Assets) 6.16% -9.92% 4.07% - 4.69% 4.84% 5.2% 5.9%
Assets 1 2,077 2,794 1,208 - 2,159 3,150 3,170 3,082
Book Value Per Share 2 12.80 6.330 6.950 - 6.580 7.940 9.570 11.30
Cash Flow per Share 2 4.910 0.0700 4.390 - 4.440 6.830 6.510 7.270
Capex 1 73.8 50.3 66.9 - 152 186 194 204
Capex / Sales 2.97% 2.54% 2.29% - 4.42% 5.14% 5.06% 5.02%
Announcement Date 20-02-19 21-02-17 22-02-16 23-02-22 24-02-21 - - -
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 The Cheesecake Factory Incorporated

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
19
Last Close Price
40.75 USD
Average target price
39.19 USD
Spread / Average Target
-3.83%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Commercial Food Services

1st Jan change Capi.
THE CHEESECAKE FACTORY INCORPORATED Stock The Cheesecake Factory Incorporated
+16.40% 2.08B
TEXAS ROADHOUSE, INC. Stock Texas Roadhouse, Inc.
+40.44% 11.47B
BRINKER INTERNATIONAL, INC. Stock Brinker International, Inc.
+71.79% 3.3B
DO & CO AKTIENGESELLSCHAFT Stock Do & Co Aktiengesellschaft
+21.13% 1.9B
FOOD & LIFE COMPANIES LTD. Stock Food & Life Companies Ltd.
-6.20% 1.91B
SSP GROUP PLC Stock SSP Group plc
-35.35% 1.56B
CREATE RESTAURANTS HOLDINGS INC. Stock create restaurants holdings inc.
+1.01% 1.45B
BJ'S RESTAURANTS, INC. Stock BJ's Restaurants, Inc.
-2.36% 822M
TONGQINGLOU CATERING CO., LTD. Stock Tongqinglou Catering Co., Ltd.
-26.94% 793M
XI'AN CATERING CO., LTD. Stock Xi'an Catering Co., Ltd.
-39.16% 541M
Commercial Food Services
  1. Stock Market
  2. Equities
  3. CAKE Stock
  4. Financials The Cheesecake Factory Incorporated