vs
El Pollo Loco Holdings, Inc.（LOCO）とBRC Group Holdings, Inc.（RILY）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
BRC Group Holdings, Inc.の直近四半期売上が大きい（$188.3M vs $123.5M、El Pollo Loco Holdings, Inc.の約1.5倍）。BRC Group Holdings, Inc.の純利益率が高く（47.9% vs 5.3%、差は42.7%）。El Pollo Loco Holdings, Inc.の前年同期比売上増加率が高い（8.1% vs -21.9%）。過去8四半期でEl Pollo Loco Holdings, Inc.の売上複合成長率が高い（3.1% vs -15.4%）
エル・ポージョ・ロコ・ホールディングスは米国カリフォルニア州コスタメサを本拠とするレストランチェーンで、メキシコ風グリルドチキンを主力商品としています。現在米南西部で約500店舗の直営店・フランチャイズ店を展開しており、大半が店内飲食とテイクアウトに対応、一部店舗はドライブスルーも提供しています。
LOCO vs RILY — 直接比較
売上が大きい
RILY
1.5倍大きい
$123.5M
売上成長率が高い
LOCO
+29.9%の差
-21.9%
純利益率が高い
RILY
純利益率が42.7%高い
5.3%
2年売上CAGRが高い
LOCO
2年複合成長率
-15.4%
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $123.5M | $188.3M |
| 純利益 | $6.5M | $90.3M |
| 粗利率 | — | 79.5% |
| 営業利益率 | 8.3% | 32.3% |
| 純利益率 | 5.3% | 47.9% |
| 売上前年比 | 8.1% | -21.9% |
| 純利益前年比 | 9.9% | 1710.8% |
| EPS（希薄化後） | $0.22 | $2.78 |
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
売上LOCORILY
| Q4 25 | $123.5M | $188.3M | ||
| Q3 25 | $121.5M | $215.3M | ||
| Q2 25 | $125.8M | $188.2M | ||
| Q1 25 | $119.2M | $197.2M | ||
| Q4 24 | $114.3M | $241.0M | ||
| Q3 24 | $120.4M | $225.5M | ||
| Q2 24 | $122.2M | $256.0M | ||
| Q1 24 | $116.2M | $263.4M |
純利益LOCORILY
| Q4 25 | $6.5M | $90.3M | ||
| Q3 25 | $7.4M | $91.1M | ||
| Q2 25 | $7.1M | $139.5M | ||
| Q1 25 | $5.5M | $-10.0M | ||
| Q4 24 | $6.0M | $-5.6M | ||
| Q3 24 | $6.2M | $-284.4M | ||
| Q2 24 | $7.6M | $-433.6M | ||
| Q1 24 | $5.9M | $-49.2M |
粗利率LOCORILY
| Q4 25 | — | 79.5% | ||
| Q3 25 | — | 83.7% | ||
| Q2 25 | — | 81.3% | ||
| Q1 25 | — | 81.4% | ||
| Q4 24 | — | 79.8% | ||
| Q3 24 | — | 82.1% | ||
| Q2 24 | — | 84.5% | ||
| Q1 24 | — | 85.3% |
営業利益率LOCORILY
| Q4 25 | 8.3% | 32.3% | ||
| Q3 25 | 9.4% | 30.4% | ||
| Q2 25 | 9.0% | 5.7% | ||
| Q1 25 | 7.5% | -31.2% | ||
| Q4 24 | 7.9% | -69.2% | ||
| Q3 24 | 8.4% | -36.4% | ||
| Q2 24 | 10.1% | -90.8% | ||
| Q1 24 | 8.3% | -6.1% |
純利益率LOCORILY
| Q4 25 | 5.3% | 47.9% | ||
| Q3 25 | 6.1% | 42.3% | ||
| Q2 25 | 5.6% | 74.1% | ||
| Q1 25 | 4.6% | -5.1% | ||
| Q4 24 | 5.2% | -2.3% | ||
| Q3 24 | 5.1% | -126.1% | ||
| Q2 24 | 6.2% | -169.4% | ||
| Q1 24 | 5.1% | -18.7% |
EPS（希薄化後）LOCORILY
| Q4 25 | $0.22 | $2.78 | ||
| Q3 25 | $0.25 | $2.91 | ||
| Q2 25 | $0.24 | $4.50 | ||
| Q1 25 | $0.19 | $-0.39 | ||
| Q4 24 | $0.21 | $-0.01 | ||
| Q3 24 | $0.21 | $-9.39 | ||
| Q2 24 | $0.25 | $-14.35 | ||
| Q1 24 | $0.19 | $-1.71 |
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 | $6.2M | $226.6M |
| 総負債低いほど良い | $51.0M | $1.4B |
| 株主資本純資産 | $291.1M | $-171.5M |
| 総資産 | $606.6M | $1.7B |
| 負債/資本比率低いほどレバレッジが低い | 0.18× | — |
8四半期トレンド — 暦四半期で整列
現金・短期投資LOCORILY
| Q4 25 | $6.2M | $226.6M | ||
| Q3 25 | $10.9M | $184.2M | ||
| Q2 25 | $9.0M | $267.4M | ||
| Q1 25 | $4.3M | $138.3M | ||
| Q4 24 | $2.5M | $146.9M | ||
| Q3 24 | $7.9M | $159.2M | ||
| Q2 24 | $10.5M | $236.9M | ||
| Q1 24 | $9.1M | $190.7M |
総負債LOCORILY
| Q4 25 | $51.0M | $1.4B | ||
| Q3 25 | $61.0M | $1.3B | ||
| Q2 25 | $69.0M | $1.3B | ||
| Q1 25 | $73.0M | $1.4B | ||
| Q4 24 | $71.0M | $1.5B | ||
| Q3 24 | $76.0M | — | ||
| Q2 24 | $87.0M | — | ||
| Q1 24 | $80.0M | — |
株主資本LOCORILY
| Q4 25 | $291.1M | $-171.5M | ||
| Q3 25 | $282.9M | $-260.5M | ||
| Q2 25 | $274.2M | $-351.7M | ||
| Q1 25 | $265.7M | $-496.8M | ||
| Q4 24 | $260.7M | $-488.2M | ||
| Q3 24 | $255.2M | $-497.6M | ||
| Q2 24 | $248.6M | $-218.3M | ||
| Q1 24 | $256.3M | $228.4M |
総資産LOCORILY
| Q4 25 | $606.6M | $1.7B | ||
| Q3 25 | $602.7M | $1.7B | ||
| Q2 25 | $596.8M | $1.5B | ||
| Q1 25 | $590.5M | $1.5B | ||
| Q4 24 | $592.0M | $1.8B | ||
| Q3 24 | $590.0M | $2.2B | ||
| Q2 24 | $593.8M | $3.2B | ||
| Q1 24 | $598.0M | $5.0B |
負債/資本比率LOCORILY
| Q4 25 | 0.18× | — | ||
| Q3 25 | 0.22× | — | ||
| Q2 25 | 0.25× | — | ||
| Q1 25 | 0.27× | — | ||
| Q4 24 | 0.27× | — | ||
| Q3 24 | 0.30× | — | ||
| Q2 24 | 0.35× | — | ||
| Q1 24 | 0.31× | — |
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 | $13.9M | $26.2M |
| フリーキャッシュフロー営業CF - 設備投資 | $5.1M | — |
| FCFマージンFCF / 売上 | 4.1% | — |
| 設備投資強度設備投資 / 売上 | 7.1% | — |
| キャッシュ転換率営業CF / 純利益 | 2.13× | 0.29× |
| 直近12ヶ月FCF直近4四半期 | $25.4M | — |
8四半期トレンド — 暦四半期で整列
営業キャッシュフローLOCORILY
| Q4 25 | $13.9M | $26.2M | ||
| Q3 25 | $15.3M | $-60.6M | ||
| Q2 25 | $14.1M | $-25.6M | ||
| Q1 25 | $4.7M | $184.0K | ||
| Q4 24 | $5.6M | $-2.7M | ||
| Q3 24 | $13.0M | $19.5M | ||
| Q2 24 | $17.0M | $111.5M | ||
| Q1 24 | $11.2M | $135.4M |
フリーキャッシュフローLOCORILY
| Q4 25 | $5.1M | — | ||
| Q3 25 | $9.9M | — | ||
| Q2 25 | $9.1M | — | ||
| Q1 25 | $1.3M | — | ||
| Q4 24 | $1.1M | — | ||
| Q3 24 | $9.1M | — | ||
| Q2 24 | $10.4M | — | ||
| Q1 24 | $7.0M | — |
FCFマージンLOCORILY
| Q4 25 | 4.1% | — | ||
| Q3 25 | 8.2% | — | ||
| Q2 25 | 7.2% | — | ||
| Q1 25 | 1.1% | — | ||
| Q4 24 | 1.0% | — | ||
| Q3 24 | 7.6% | — | ||
| Q2 24 | 8.5% | — | ||
| Q1 24 | 6.0% | — |
設備投資強度LOCORILY
| Q4 25 | 7.1% | — | ||
| Q3 25 | 4.4% | — | ||
| Q2 25 | 4.0% | — | ||
| Q1 25 | 2.8% | — | ||
| Q4 24 | 3.9% | — | ||
| Q3 24 | 3.2% | — | ||
| Q2 24 | 5.3% | — | ||
| Q1 24 | 3.6% | — |
キャッシュ転換率LOCORILY
| Q4 25 | 2.13× | 0.29× | ||
| Q3 25 | 2.08× | -0.66× | ||
| Q2 25 | 1.99× | -0.18× | ||
| Q1 25 | 0.86× | — | ||
| Q4 24 | 0.95× | — | ||
| Q3 24 | 2.11× | — | ||
| Q2 24 | 2.22× | — | ||
| Q1 24 | 1.89× | — |
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
LOCO
| Services | $102.4M | 83% |
| Franchise | $13.0M | 11% |
| Franchise Advertising Fee | $8.1M | 7% |
RILY
| Transferred At Point In Time | $101.4M | 54% |
| Wealth Management Segment | $30.7M | 16% |
| Corporate Finance Consulting And Investment Banking Fees | $27.1M | 14% |
| Services And Fees | $24.8M | 13% |
| Commissions Fees And Reimbursed Expenses | $4.8M | 3% |
