Rave Restaurant Group, Inc. (NASDAQ: RAVE)

Sector: Consumer Cyclical Industry: Restaurants CIK: 0000718332
Market Cap 46.33 Mn
P/B 2.98
P/E 16.25
P/S 3.74
ROIC (Qtr) 16.94
Div Yield % 0.00
Rev 1y % (Qtr) 6.03
Total Debt (Qtr) 393,000.00
Debt/Equity (Qtr) 0.03

About

Rave Restaurant Group, Inc., known by its ticker symbol RAVE, operates and franchises restaurants in the foodservice industry. The company's main brands include Pizza Inn, a buffet-style pizza restaurant, and Pie Five, a fast-casual pizza concept. Rave Restaurant Group has a long-standing history, with the first Pizza Inn restaurant opening in Dallas, Texas, in 1958. Over the years, the company has expanded its operations to international markets, establishing a strong brand presence in the United States and abroad. Pizza Inn operates as a buffet-style...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 3.09M provides robust 7.87x coverage of total debt 393000, indicating excellent debt servicing capability and financial flexibility.
  • Strong tangible asset base of 17.41M provides 44.29x coverage of total debt 393000, indicating robust asset backing and low credit risk.
  • Operating cash flow of 3.09M provides strong 28.13x coverage of stock compensation 110000, indicating sustainable incentive practices.
  • Tangible assets of 17.41M provide exceptional 30.92x coverage of deferred revenue 563000, showing strong service capability backing.
  • Robust free cash flow of 3.06M exceeds capital expenditure of 36000 by 84.94x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 3.09M barely covers its investment activities of (4.14M), with a coverage ratio of -0.75, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Short-term investments of 10.31M significantly exceed cash reserves of 624000, which is 16.52x, indicating potentially excessive yield-seeking behavior at the expense of liquidity.
  • Short-term investments of 10.31M represent 0.90x of working capital 11.48M, suggesting potentially excessive financial asset allocation versus operational needs.
  • Operating cash flow of 3.09M is outpaced by equity issuance of (1.20M) (-2.57 ratio), indicating concerning reliance on equity markets for funding operations.
  • Cash position of 624000 provides only -1.76x coverage of interest expenses of (354000), indicating potential refinancing risks in a rising rate environment.

Peer comparison

Companies in the Restaurants
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 MCD Mcdonalds Corp 269.29 Bn 53.02 11.14 55.82 Bn
2 SBUX Starbucks Corp 113.46 Bn 82.87 3.01 25.47 Bn
3 CMG Chipotle Mexican Grill Inc 52.60 Bn 34.25 4.41 5.08 Bn
4 YUM Yum Brands Inc 45.81 Bn 28.68 6.47 11.55 Bn
5 DRI Darden Restaurants Inc 28.08 Bn 75.62 5.18 6.41 Bn
6 DPZ Dominos Pizza Inc 23.46 Bn 237.88 14.39 -
7 QSR Restaurant Brands International Inc. 23.10 Bn 25.05 2.49 15.64 Bn
8 YUMC Yum China Holdings, Inc. 21.65 Bn 23.95 1.87 1.84 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.59 2.29
EV to Cash from Ops. EV/CFO 14.68 24.12
EV to Debt EV to Debt 115.56 5.80
EV to EBIT EV/EBIT 12.93 -9.51
EV to EBITDA EV/EBITDA 11.58 18.40
EV to Free Cash Flow [EV/FCF] EV/FCF 14.85 21.49
EV to Market Cap EV to Market Cap 0.98 2.46
EV to Revenue EV/Rev 3.67 3.21
Price to Book Value [P/B] P/B 2.98 -1.58
Price to Earnings [P/E] P/E 16.25 27.33
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -9.76
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 22.01
Dividend per Basic Share Div per Share (Qtr) 0.00 0.94
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 33.46
Interest Coverage Int. cover (Qtr) -9.92 -92.74
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 56.10 -25.92
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -78.27 33.72
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 3.33
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 1.58 -120.58
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 3.43 -20.60
EBIT Growth (1y) % EBIT 1y % (Qtr) 5.59 11.80
EBT Growth (1y) % EBT 1y % (Qtr) 11.12 -45.23
EPS Growth (1y) % EPS 1y % (Qtr) 11.11 -136.44
FCF Growth (1y) % FCF 1y % (Qtr) -17.33 6,077.93
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 2.98 24.40
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.71 1.02
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.09
Cash Ratio Cash Ratio (Qtr) 0.41 0.80
Current Ratio Curr Ratio (Qtr) 8.50 1.56
Debt to Equity Ratio Debt/Equity (Qtr) 0.03 0.61
Interest Cover Ratio Int Coverage (Qtr) -9.92 -92.74
Times Interest Earned Times Interest Earned (Qtr) -9.92 -92.74
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 31.80 8.18
EBIT Margin % EBIT Margin % (Qtr) 28.39 -2.07
EBT Margin % EBT Margin % (Qtr) 31.25 -0.92
Gross Margin % Gross Margin % (Qtr) 73.00 34.54
Net Profit Margin % Net Margin % (Qtr) 23.00 -2.79