Loading…
Brinker International, Inc., together with its subsidiaries, owns, develops, operates, and franchises casual dining restaurants in the United States and internationally. It operates and franchises Chili's Grill & Bar and Maggiano's Little Italy restaurant brands. The company was founded in 1975 and is headquartered in Dallas, Texas.
5-year financial trends. Figures in USD millions.
Latest fiscal year: 2025
Year-by-year revenue, profitability, and cash flow (USD millions, last 10 years)
| Year | Revenue | EBITDA | Net Profit | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|
| 2025 | $5.4B | $720M | $383M | $414M | 103.3% | 21.9% | 146.7% |
| 2024 | $4.4B | $401M | $155M | $223M | 394.2% | 6.8% | 51.4% |
| 2023 | $4.1B | $314M | $103M | $71M | -71.1% | 8.7% | -12.8% |
| 2022 | $3.8B | $326M | $118M | $102M | -43.9% | - | - |
| 2021 | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total Revenue | - | 3,804.10 | 4,133.20 | 4,415.10 | 5,384.20 |
| Cost Of Revenue | - | 3,304.90 | 3,633.10 | 3,787.80 | 4,401.80 |
| Gross Profit | - | 499.20 | 500.10 | 627.30 | 982.40 |
| Operating Expense | - | 308.50 | 323 | 354.50 | 428.60 |
| Operating Income | - | 190.70 | 177.10 | 272.80 | 553.80 |
| EBITDA | - | 325.70 | 314.20 | 400.70 | 719.70 |
| EBIT | - | 161.30 | 145.70 | 229.90 | 513.10 |
| Pretax Income | - | 115.20 | 90.80 | 164.90 | 460 |
| Tax Provision | - | -2.40 | -11.80 | 9.60 | 76.90 |
| Net Income | - | 117.60 | 102.60 | 155.30 | 383.10 |
| Net Income Common Stockholders | - | 117.60 | 102.60 | 155.30 | 383.10 |
| Total Expenses | - | 3,613.40 | 3,956.10 | 4,142.30 | 4,830.40 |
| Interest Expense | - | 46.10 | 54.90 | 65 | 53.10 |
| Selling General And Administration | - | 144.10 | 154.50 | 183.70 | 222 |
| Normalized EBITDA | - | 346.20 | 337.20 | 426.80 | 743.90 |
| Normalized Income | - | 133.79 | 120.77 | 179.89 | 403.26 |
| Market Cap | 6,039.12 | 6,039.12 | 6,039.12 | 6,039.12 | 6,039.12 |
Consumer Cyclical sector peers, ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| Brinker International, Inc.this co. | EAT | $6.2B | 15.76↓ discount | 16.28 | 103.3% | 10.72 |
| Mohawk Industries, Inc. | MHK | $6.7B | 17.82 | 0.79 | 4.4% | 7.19 |
| CarMax, Inc. | KMX | $5.9B | 10.84 | 0.87 | 8.0% | 13.30 |
| Acushnet Holdings Corp. | GOLF | $5.9B | 30.47 | 7.33 | 24.1% | 18.74 |
| Rush Enterprises, Inc. | RUSHA | $5.9B |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.24 |
| 2.66 |
| 12.0% |
| 10.97 |
| Boot Barn Holdings, Inc. | BOOT | $5.1B | 28.36 | 4.54 | 16.0% | 18.50 |
| Atmus Filtration Technologies Inc. | ATMU | $5.1B | 24.51 | 13.43 | 54.8% | 16.56 |
| Champion Homes, Inc. | SKY | $4.7B | 23.09 | 2.97 | 12.8% | 13.33 |
| Frontdoor, Inc. | FTDR | $4.5B | 16.91 | 17.82 | 105.4% | 9.76 |
| Peer Median | - | 22.66 | 3.75 | 14.4% | 13.31 | |