Data is not available at this time.
Recipe Unlimited Corporation is a leading Canadian full-service restaurant operator and franchisor, managing a diversified portfolio of well-known brands such as Swiss Chalet, Harvey's, The Keg, and St-Hubert. The company generates revenue through corporate-owned restaurants, franchise royalties, retail and catering operations, and centralized support services. With over 1,260 locations across Canada, the U.S., and select international markets, Recipe Unlimited holds a strong position in the competitive casual dining and quick-service segments. Its multi-brand strategy allows it to cater to diverse consumer preferences while leveraging economies of scale in procurement and operations. The company's franchise-heavy model provides stable royalty income while reducing capital intensity compared to wholly-owned operations. Recipe Unlimited benefits from long-established brand equity, particularly in Canada, where its flagship brands have maintained customer loyalty for decades. The company operates in the cyclical restaurant industry but mitigates risk through geographic and brand diversification.
In FY 2021, Recipe Unlimited reported revenue of CAD 1.01 billion, with net income of CAD 42.7 million, translating to diluted EPS of CAD 0.74. The company generated strong operating cash flow of CAD 191.7 million, demonstrating its ability to convert sales into cash. Capital expenditures of CAD 28.4 million suggest moderate reinvestment needs, typical for a mature restaurant operator with a significant franchise component.
The company's earnings reflect the challenging operating environment for restaurants in 2021, with pandemic-related restrictions impacting performance. However, the diversified brand portfolio and franchise model provided resilience. The substantial operating cash flow relative to net income indicates healthy earnings quality and efficient working capital management, though the high debt load affects overall capital efficiency.
Recipe Unlimited's balance sheet shows CAD 42.2 million in cash against total debt of CAD 1.05 billion, indicating significant leverage. The debt-heavy capital structure may constrain financial flexibility, though the stable cash flows from franchise operations provide some mitigation. Investors should monitor debt servicing capabilities, particularly given the cyclical nature of the restaurant industry.
The company maintained an attractive dividend policy, paying CAD 2.00 per share in FY 2021. Growth prospects appear moderate, focused on selective new unit openings and franchise expansion rather than aggressive corporate-owned growth. The international footprint offers some diversification benefits, though the Canadian market remains the core revenue driver.
Market expectations appear to factor in Recipe Unlimited's established market position and brand portfolio, balanced against sector-wide challenges and its leveraged balance sheet. The beta of 1.83 suggests higher volatility than the broader market, reflecting sensitivity to consumer discretionary spending trends.
Recipe Unlimited's key advantages include its diversified brand portfolio, strong Canadian market presence, and franchise-driven business model. The outlook remains cautiously optimistic, with recovery potential as dining trends normalize post-pandemic. However, inflationary pressures and labor challenges present ongoing headwinds. The company's ability to manage costs while maintaining brand relevance will be critical to long-term performance.
Company filings, market data
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |