Loading...

Major Indexes

Operating Data

Chipotle Mexican Grill Inc.

Chipotle Mexican Grill Inc. (CMG)

$1055.7
28.99 (+2.82%)

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Actual
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Revenue 3,214.594,108.254,501.003,904.164,476.124,864.655,586.086,165.916,805.947,512.398,292.18
Revenue (%)
EBITDA 628.77821.24893.90180.76434.18460.20820.60862.61952.151,050.981,160.08
EBITDA (%)
EBIT 532.66710.73763.3734.36270.81258.31444.09625.84690.80762.51841.66
EBIT (%)
Depreciation 96.12110.51130.53146.41163.38201.88376.50236.77261.35288.48318.42
Depreciation (%)




EBIT (Operating profit)(Operating income)(Operating earning) = GROSS MARGIN (REVENUE - COGS) - OPERATING EXPENSES (R&D, RENT)
EBIT = (1*) (2*) -> operating process (leverage -> interest -> EBT -> tax -> net Income)
EBITDA = GROSS MARGIN (REVENUE - COGS) - OPERATING EXPENSES (R&D, RENT) + Depreciation + amortization
EBITA = (1*) (2*) (3*) (4*) company's CURRENT operating profitability (i.e., how much profit it makes with its present assets and its operations on the products it produces and sells, as well as providing a proxy for cash flow) -> performance of a company
(1*) discounting the effects of interest payments from different forms of financing (by ignoring interest payments),
(2*) political jurisdictions (by ignoring tax), collections of assets (by ignoring depreciation of assets), and different takeover histories (by ignoring amortization often stemming from goodwill)
(3*) collections of assets (by ignoring depreciation of assets)
(4*) different takeover histories (by ignoring amortization often stemming from goodwill)