Chipotle Mexican Grill

Consumer Discretionary Restaurants Newport Beach, California Last filing Feb 4, 2026 · FY2025

                    Revenue
                    FY2025
                
$11.9B
                    3y CAGR +11.4%
                    
                    P78
                    
                    +5.4%
                    
                    Net income
                    FY2025
                
$1.5B
                    Net margin +12.9%
                    
                    P74
                    
                    +0.1%
                    
                    Total assets
                    FY2025
                
$9.0B
                    ROA +17.1%
                    
                    P84
                    
                    -2.3%
                    
                    Operating cash flow
                    FY2025
                
$2.1B
                    FCF margin +12.1%
                    
                    P66
                    
                    +0.4%

18 yrs · FY2008–FY2025 9 filed · 0 derived · 0 blank

1Y 3Y 5Y 10Y

Dollars % of revenue % of assets YoY % CAGR

Each cell as a share of that year’s revenue.

Balance Sheet

Assets, liabilities, and equity

31 accounts · 5 years

Total assets $9.0B

Total liabilities $6.2B

Shareholders equity $2.8B

Account	2025	2024	2023	2022	2021
Assets
Cash and Cash Equivalents	3.2%	6.9%	5.9%	4.7%	11.2%
Short Term Investments	1.7%	7.7%	5.7%	4.5%	3.6%
Accounts Receivable	1.3%	1.3%	1.2%	1.2%	1.3%
Inventory	0.4%	0.4%	0.4%	0.4%	0.4%
Prepaid Expenses	1.0%	0.9%	1.2%	1.0%	1.0%
Other Current Assets	1.0%	0.9%	1.2%	1.0%	1.0%
Total Current Assets	12.3%	15.7%	16.4%	13.6%	18.3%
Property,Plant and Equipment	22.5%	21.1%	22.0%	22.6%	23.4%
Operating Lease Assets	37.4%	35.4%	36.3%	38.2%	41.3%
Goodwill	0.2%	0.2%	0.2%	0.3%	0.3%
Long Term Investments	1.7%	7.7%	5.7%	4.5%	3.6%
Other Noncurrent Assets	1.1%	1.0%	0.6%	0.7%	0.8%
Total Assets	75.4%	81.4%	81.5%	80.2%	88.2%
Liabilities
Accounts Payable	1.8%	1.9%	2.0%	2.1%	2.2%
Accrued Liabilities	1.5%	1.6%	1.5%	1.7%	2.3%
Deferred Revenue	2.0%	2.1%	—	2.1%	2.1%
Operating Lease Liabilities	2.5%	2.5%	2.5%	2.7%	2.9%
Other Current Liabilities	0.6%	0.6%	0.6%	0.5%	0.5%
Total Current Liabilities	10.0%	10.3%	10.4%	10.7%	11.6%
Operating Lease Liabilities Noncurrent	40.0%	37.7%	38.5%	40.5%	43.7%
Deferred Tax Liabilities	1.1%	0.4%	0.9%	1.1%	1.9%
Other Noncurrent Liabilities	0.6%	0.6%	0.6%	0.5%	0.5%
Total Liabilities	51.7%	49.0%	50.5%	52.8%	57.7%
Equity
Preferred Stock	0.0%	0.0%	0.0%	0.0%	0.0%
Common Stock	0.1%	0.1%	0.0%	0.0%	0.0%
Additional Paid In Capital	18.5%	18.4%	19.8%	21.2%	22.9%
Retained Earnings	5.2%	13.9%	61.4%	55.9%	52.1%
Treasury Stock	0.0%	9.5%	6.7%	49.6%	44.5%
Accumulated Other Comprehensive Income	-0.1%	-0.1%	-0.1%	-0.1%	-0.1%
Total Stockholders Equity	23.7%	32.3%	31.0%	27.4%	30.4%
Total Liabilitiesand Equity	75.4%	81.4%	81.5%	80.2%	88.2%

Income Statement

Revenue, expense, and profitability

16 accounts · 5 years

Revenue $11.9B

Operating income $1.9B

Net income $1.5B

Account	2025	2024	2023	2022	2021
IncomeStatement
Revenues Total Revenue	100.0%	100.0%	100.0%	100.0%	100.0%
Expenses Cost of Revenue	83.8%	83.1%	84.2%	86.6%	89.3%
Expenses Selling,General and Administrative	5.5%	6.2%	6.4%	6.5%	8.0%
Expenses Depreciation and Amortization	3.0%	3.0%	3.2%	3.3%	3.4%
Expenses Share Based Compensation	1.0%	1.2%	1.3%	1.1%	2.3%
Expenses Operating Expenses	83.8%	83.1%	84.2%	86.6%	89.3%
Other Income Expense Operating Income	16.2%	16.9%	15.8%	13.4%	10.7%
Other Income Expense Other Income/expense	0.6%	0.8%	0.6%	0.2%	0.1%
Other Income Expense Income Before Tax	16.9%	17.8%	16.4%	13.7%	10.8%
Income Tax Income Tax Expense	4.0%	4.2%	4.0%	3.3%	2.1%
net Income net Income	12.9%	13.6%	12.4%	10.4%	8.7%
net Income Comprehensive Income	12.9%	13.5%	12.5%	10.4%	8.6%
Earnings Per Share Basic Eps	0.0%	0.0%	0.0%	0.0%	0.0%
Earnings Per Share Diluted Eps	0.0%	0.0%	0.0%	0.0%	0.0%
Earnings Per Share Weighted Average Shares Basic	11.2%	12.1%	14.0%	16.1%	0.4%
Earnings Per Share Weighted Average Shares Diluted	11.3%	12.2%	14.0%	16.2%	0.4%

Cash Flow Statement

Operating, investing, and financing flows

19 accounts · 5 years

Operating cash flow $2.1B

Investing cash flow $-35.1M

Financing cash flow $-2.5B

Account	2025	2024	2023	2022	2021
CashFlow
Operating Activities net Income	12.9%	13.6%	12.4%	10.4%	8.7%
Operating Activities Depreciation and Amortization	3.0%	3.0%	3.2%	3.3%	3.4%
Operating Activities Stock Based Compensation	1.0%	1.2%	1.3%	1.1%	2.3%
Operating Activities Deferred Income Taxes	0.7%	-0.4%	-0.1%	-0.5%	-0.2%
Operating Activities Changes In Operating Assets and Liabilities	-1.6%	-0.9%	-1.2%	-1.8%	-1.4%
Operating Activities Other Non Cash Items	-0.0%	0.0%	0.1%	0.0%	-0.1%
Operating Activities net Cash From Operating Activities	17.7%	18.6%	18.1%	15.3%	17.0%
Investing Activities Capital Expenditures	5.6%	5.2%	5.7%	5.5%	5.9%
Investing Activities Purchases of Investments	0.2%	8.7%	11.3%	7.1%	5.7%
Investing Activities Proceeds From Sale of Investments	5.5%	6.4%	7.4%	3.1%	4.6%
Investing Activities net Cash From Investing Activities	-0.3%	-7.4%	-9.6%	-9.6%	-6.9%
Financing Activities Repurchase of Common Stock	20.3%	8.9%	6.0%	9.6%	6.2%
Financing Activities Tax Withholding On Stock Based Compensation	0.4%	0.7%	0.7%	1.1%	1.1%
Financing Activities Other Financing Activities	0.0%	0.0%	0.0%	-0.0%	-0.0%
Financing Activities net Cash From Financing Activities	-20.7%	-9.5%	-6.7%	-10.8%	-7.3%
Cash Reconciliation Effect of Exchange Rate On Cash	-0.0%	-0.0%	0.0%	-0.0%	-0.0%
Cash Reconciliation net Change In Cash	-3.3%	1.7%	1.8%	-5.1%	2.8%
Cash Reconciliation Cash At Beginning of Period	3.2%	6.9%	5.9%	4.7%	11.2%
Cash Reconciliation Cash At End of Period	3.2%	6.9%	5.9%	4.7%	11.2%

Key Ratios

Margins, returns, liquidity, leverage, efficiency

Computed at import · 5 years

Ratio	2025	2024	2023	2022	2021
Profitability
Gross margin	+16.2%	+16.9%	+15.8%	+13.4%	+10.7%
Operating margin	+16.2%	+16.9%	+15.8%	+13.4%	+10.7%
Net margin	+12.9%	+13.6%	+12.4%	+10.4%	+8.7%
FCF margin	+12.1%	+13.4%	+12.4%	+9.8%	+11.1%
Growth
Revenue CAGR (3y)	+11.4%	+14.4%	+18.2%	+15.6%	+15.8%
Returns
ROE	+54.3%	+42.0%	+40.1%	+38.0%	+28.4%
ROA	+17.1%	+16.7%	+15.3%	+13.0%	+9.8%
ROIC	—	—	—	—	—
Liquidity
Current ratio	1.23x	1.52x	1.57x	1.28x	1.58x
Quick ratio	0.46x	0.79x	0.68x	0.56x	1.08x
Leverage
D/E	2.18x	1.52x	1.63x	1.93x	1.90x
Interest coverage	—	—	—	—	—
Efficiency
Asset turnover	1.33x	1.23x	1.23x	1.25x	1.13x
Cash conversion cycle	-1d	-2d	-3d	-3d	-2d

Valuation

Price against fundamentals

CMG $40 · 2025-09-17 · 363d old · FY2025

Market cap $53.3B

P/E 34.68x

P/S 4.47x

P/B 18.82x

EV —

EV/EBITDA —

FCF yield +2.7%

Dividend yield —

Notes

Your annotations

Not watched