vs
BRINKER INTERNATIONAL, INC（EAT）とSprouts Farmers Market, Inc.（SFM）の財務データ比較。上の社名をクリックして会社を切り替えられます
Sprouts Farmers Market, Inc.の直近四半期売上が大きい（$2.1B vs $1.5B、BRINKER INTERNATIONAL, INCの約1.5倍）。BRINKER INTERNATIONAL, INCの純利益率が高く（8.8% vs 4.2%、差は4.7%）。Sprouts Farmers Market, Inc.の前年同期比売上増加率が高い（7.6% vs 6.9%）。BRINKER INTERNATIONAL, INCの直近四半期フリーキャッシュフローが多い（$155.2M vs $66.3M）。過去8四半期でBRINKER INTERNATIONAL, INCの売上複合成長率が高い（13.9% vs 6.8%）
ブリンカー・インターナショナルはアメリカの多国籍外食企業で、1975年に設立され、本社はテキサス州ダラスに所在する。傘下に「チリーズ」と「マジアーノズ・リトルイタリー」の2つのレストランチェーンを展開し、世界中で合計1672店舗を直営またはフランチャイズ運営している。
Sprouts Farmers Market, Inc.はアメリカ合衆国アリゾナ州フェニックスに本社を置くスーパーマーケットチェーンです。天然・有機食品を中心に生鮮青果、バルク食品、包装食料品、肉魚介類、惣菜、焼き菓子、乳製品、冷凍食品のほか、ビタミン・サプリ、天然ボディケア用品、日用品を販売し、全米24州に400店舗以上を展開し従業員は約3万5000人です。
EAT vs SFM — 直接比較
損益計算書 — Q2 FY2026 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $1.5B | $2.1B |
| 純利益 | $128.5M | $89.8M |
| 粗利率 | — | 38.0% |
| 営業利益率 | 11.6% | 5.7% |
| 純利益率 | 8.8% | 4.2% |
| 売上前年比 | 6.9% | 7.6% |
| 純利益前年比 | 8.4% | 12.8% |
| EPS（希薄化後） | $2.86 | $0.93 |
緑 = その指標でリード。会計年度がずれている場合は期間が異なる場合あり
8四半期 売上・利益トレンド
並べて比較する四半期履歴。決算期がずれていても暦四半期で整列
| Q4 25 | $1.5B | $2.1B | ||
| Q3 25 | $1.3B | $2.2B | ||
| Q2 25 | $1.5B | $2.2B | ||
| Q1 25 | $1.4B | $2.2B | ||
| Q4 24 | $1.4B | $2.0B | ||
| Q3 24 | $1.1B | $1.9B | ||
| Q2 24 | $1.2B | $1.9B | ||
| Q1 24 | $1.1B | $1.9B |
| Q4 25 | $128.5M | $89.8M | ||
| Q3 25 | $99.5M | $120.1M | ||
| Q2 25 | $107.0M | $133.7M | ||
| Q1 25 | $119.1M | $180.0M | ||
| Q4 24 | $118.5M | $79.6M | ||
| Q3 24 | $38.5M | $91.6M | ||
| Q2 24 | $57.3M | $95.3M | ||
| Q1 24 | $48.7M | $114.1M |
| Q4 25 | — | 38.0% | ||
| Q3 25 | — | 38.7% | ||
| Q2 25 | — | 38.8% | ||
| Q1 25 | — | 39.6% | ||
| Q4 24 | — | 38.1% | ||
| Q3 24 | — | 38.1% | ||
| Q2 24 | — | 37.9% | ||
| Q1 24 | — | 38.3% |
| Q4 25 | 11.6% | 5.7% | ||
| Q3 25 | 8.7% | 7.2% | ||
| Q2 25 | 9.8% | 8.1% | ||
| Q1 25 | 11.0% | 10.1% | ||
| Q4 24 | 11.5% | 5.3% | ||
| Q3 24 | 5.0% | 6.3% | ||
| Q2 24 | 6.1% | 6.7% | ||
| Q1 24 | 6.2% | 7.9% |
| Q4 25 | 8.8% | 4.2% | ||
| Q3 25 | 7.4% | 5.5% | ||
| Q2 25 | 7.3% | 6.0% | ||
| Q1 25 | 8.4% | 8.0% | ||
| Q4 24 | 8.7% | 4.0% | ||
| Q3 24 | 3.4% | 4.7% | ||
| Q2 24 | 4.7% | 5.0% | ||
| Q1 24 | 4.3% | 6.1% |
| Q4 25 | $2.86 | $0.93 | ||
| Q3 25 | $2.17 | $1.22 | ||
| Q2 25 | $2.31 | $1.35 | ||
| Q1 25 | $2.56 | $1.81 | ||
| Q4 24 | $2.61 | $0.78 | ||
| Q3 24 | $0.84 | $0.91 | ||
| Q2 24 | $1.22 | $0.94 | ||
| Q1 24 | $1.08 | $1.12 |
貸借対照表と財務力
直近四半期の流動性・レバレッジ・純資産のスナップショット
| 指標 | | |
|---|---|---|
| 現金・短期投資手元流動性 | $15.0M | $257.3M |
| 総負債低いほど良い | $451.3M | — |
| 株主資本純資産 | $379.3M | $1.4B |
| 総資産 | $2.7B | $4.2B |
| 負債/資本比率低いほどレバレッジが低い | 1.19× | — |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $15.0M | $257.3M | ||
| Q3 25 | $33.6M | $322.4M | ||
| Q2 25 | $18.9M | $261.4M | ||
| Q1 25 | $17.5M | $285.7M | ||
| Q4 24 | $14.8M | $265.2M | ||
| Q3 24 | $16.2M | $309.7M | ||
| Q2 24 | $64.6M | $177.3M | ||
| Q1 24 | $15.5M | $312.3M |
| Q4 25 | $451.3M | — | ||
| Q3 25 | $525.8M | — | ||
| Q2 25 | $426.0M | — | ||
| Q1 25 | $518.3M | — | ||
| Q4 24 | $652.0M | — | ||
| Q3 24 | $806.9M | — | ||
| Q2 24 | $786.3M | — | ||
| Q1 24 | $818.5M | — |
| Q4 25 | $379.3M | $1.4B | ||
| Q3 25 | $343.9M | $1.4B | ||
| Q2 25 | $370.9M | $1.4B | ||
| Q1 25 | $259.0M | $1.3B | ||
| Q4 24 | $131.5M | $1.3B | ||
| Q3 24 | $12.7M | $1.3B | ||
| Q2 24 | $39.4M | $1.3B | ||
| Q1 24 | $-46.7M | $1.2B |
| Q4 25 | $2.7B | $4.2B | ||
| Q3 25 | $2.7B | $4.0B | ||
| Q2 25 | $2.7B | $3.8B | ||
| Q1 25 | $2.6B | $3.7B | ||
| Q4 24 | $2.6B | $3.6B | ||
| Q3 24 | $2.5B | $3.6B | ||
| Q2 24 | $2.6B | $3.4B | ||
| Q1 24 | $2.5B | $3.5B |
| Q4 25 | 1.19× | — | ||
| Q3 25 | 1.53× | — | ||
| Q2 25 | 1.15× | — | ||
| Q1 25 | 2.00× | — | ||
| Q4 24 | 4.96× | — | ||
| Q3 24 | 63.54× | — | ||
| Q2 24 | 19.96× | — | ||
| Q1 24 | — | — |
キャッシュフローと資本効率
再投資後に実際に生み出すキャッシュ。純利益より操作が難しい
| 指標 | | |
|---|---|---|
| 営業キャッシュフロー直近四半期 | $218.9M | $138.5M |
| フリーキャッシュフロー営業CF - 設備投資 | $155.2M | $66.3M |
| FCFマージンFCF / 売上 | 10.7% | 3.1% |
| 設備投資強度設備投資 / 売上 | 4.4% | 3.4% |
| キャッシュ転換率営業CF / 純利益 | 1.70× | 1.54× |
| 直近12ヶ月FCF直近4四半期 | $455.9M | $467.7M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $218.9M | $138.5M | ||
| Q3 25 | $120.8M | $167.1M | ||
| Q2 25 | $186.0M | $111.2M | ||
| Q1 25 | $212.0M | $299.1M | ||
| Q4 24 | $218.2M | $124.9M | ||
| Q3 24 | $62.8M | $209.1M | ||
| Q2 24 | $141.5M | $91.6M | ||
| Q1 24 | $130.1M | $219.7M |
| Q4 25 | $155.2M | $66.3M | ||
| Q3 25 | $62.2M | $111.4M | ||
| Q2 25 | $106.1M | $50.4M | ||
| Q1 25 | $132.4M | $239.6M | ||
| Q4 24 | $168.9M | $56.2M | ||
| Q3 24 | $6.3M | $156.3M | ||
| Q2 24 | $83.5M | $33.9M | ||
| Q1 24 | $78.7M | $168.5M |
| Q4 25 | 10.7% | 3.1% | ||
| Q3 25 | 4.6% | 5.1% | ||
| Q2 25 | 7.3% | 2.3% | ||
| Q1 25 | 9.3% | 10.7% | ||
| Q4 24 | 12.4% | 2.8% | ||
| Q3 24 | 0.6% | 8.0% | ||
| Q2 24 | 6.9% | 1.8% | ||
| Q1 24 | 7.0% | 8.9% |
| Q4 25 | 4.4% | 3.4% | ||
| Q3 25 | 4.3% | 2.5% | ||
| Q2 25 | 5.5% | 2.7% | ||
| Q1 25 | 5.6% | 2.7% | ||
| Q4 24 | 3.6% | 3.4% | ||
| Q3 24 | 5.0% | 2.7% | ||
| Q2 24 | 4.8% | 3.0% | ||
| Q1 24 | 4.6% | 2.7% |
| Q4 25 | 1.70× | 1.54× | ||
| Q3 25 | 1.21× | 1.39× | ||
| Q2 25 | 1.74× | 0.83× | ||
| Q1 25 | 1.78× | 1.66× | ||
| Q4 24 | 1.84× | 1.57× | ||
| Q3 24 | 1.63× | 2.28× | ||
| Q2 24 | 2.47× | 0.96× | ||
| Q1 24 | 2.67× | 1.93× |
財務フロー比較
売上 → 粗利 → 営業利益 → 純利益のサンキー図
セグメント別売上内訳
EAT
| Chilis Restaurants | $1.3B | 91% |
| Maggianos Restaurants | $134.9M | 9% |
| Franchise Revenues | $13.4M | 1% |
SFM
| Perishables | $1.2B | 56% |
| Non Perishables | $935.4M | 44% |
