Waba Grill Franchises Profits are Worth Investing $454K
One of the most popular Asian American food franchise along with the giant Panda Express, Waba Grill has today more than 210 restaurants across the US. And unlike Panda Express, Waba Grill is receiving new franchise applications, great news if you want to get into the Asian American restaurant business.
In addition with a strong brand name and unique menu, Waba Grill is also a very profitable business. Indeed, whilst you would invest on average $454,000 to set up a new restaurant, your business would make $466,536 in turnover per year, that’s a good sales-to-investment ratio.
So should you invest in a Waba Grill? In this article we’ll look at its franchises from the angle of its Franchise Disclosure Document. We’ll look at how much profits you can really make and whether it’s a franchise you should go for. Let’s find out!
Key stats
| Franchise fee | $30,000 |
| Royalty fee | 5.0% |
| Marketing fee | 3.0% |
| Investment (mid-point) | $454,000 |
| Average sales | $467,000 |
| Sales to investment ratio | 1.0x |
| Payback period | [franchise_value_investment_payback] |
| Minimum net worth | $1,000,000 |
| Minimum liquid capital | $250,000 |
What is Waba Grill?
L&L Hawaiian Barbecue is an American fast-food restaurant chain that serves Asian American-inspired dishes such as chicken katsu and kalua pork and Hawaiian dishes such as the Loco Moco and Saimin.
It is also known for the “Hawaiian plate lunch” concept: two scoops of rice, a scoop of macaroni salad, and a meat or seafood entrée.
Headquartered in Honolulu, Hawaii, the brand first started in 1952 as L&L Hawaii Drive-inn before being converted into a Hawaiian-themed restaurant and branded as L&L Hawaiian Barbecue by Johnson Kam and Eddie Flores Jr. in 1976.
The brand’s franchising journey began in 1990, and it now has more than 210 stores in the US and worldwide.
Waba Grill franchises: pros and cons
Pros
- Hands-on training: The brand is keen on franchisees’ success and ability to run their businesses smoothly. It provides them with extensive on-the-job training, and proven food operating systems for the streamlined operations of their restaurants.
- Management support: The brand offers its franchisees extensive management support to establish their restaurants and grow smoothly. Franchisees get expert advice from top and field managers on operations, progress reviews, ongoing consultations, P&L management, meetings and conventions, and mentorship from successful brand partners.
- Real estate and construction: The brand gives franchisees guidance and suggestions for locating an approved viable business location in terms of geographic area and traffic. It helps them establish their restaurants from scratch or remodel existing ones. It also facilitates them with recommended specifications, standards, procedures, standard décor, and layout plans for the restaurants.
- Effective marketing support: L&L Hawaiian Barbecue has dedicated marketing and advertising strategies. It provides its franchisees with efficient promotional campaigns and targeted local store marketing tools to create a loyal customer base in their locations.
Cons
- No exclusive territory: The L&L franchise does not offer its franchisees an exclusive territory. Franchisees may face competition from franchises granted by the franchisor or other competitive channels and brands it owns or controls.
- No Financing: The brand does not provide franchise financing for start-up costs, inventory, and equipment. Also, it does not guarantee any lease, grant, or note on behalf of its franchisees.
- No absentee ownership: The franchise is not a passive investment. Franchisees must be fully involved in the daily operations of their businesses.
How much does a Waba Grill franchise cost?
You have to invest around $454,000 to open a Waba Grill franchise restaurant.
This is an average; indeed, it varies based on many factors, such as the location of your restaurant, its size, economic conditions, etc.
In addition to the initial franchise fee of $30,000, which you must pay to the franchisor, you would also pay for the leasehold improvements, furniture and fixtures, signage, equipment, etc.
Here’s the full breakdown of costs:
| Expense | Amount |
| Initial franchise fees | $30,000 |
| Equipment and furniture | $25,000 – $35,000 |
| Leasehold improvements | $225,000 – $400,000 |
| Signage and menu board | $8,000 – $20,000 |
| Additional funds-3 months | $20,000 – $30,000 |
| Other | $28,000 – $57,000 |
| Total | $336,000 – $572,000 |
What’s the average turnover of a Waba Grill restaurant?
On average, a Waba Grill franchise makes $466,536 in turnover per year.
Note that Waba Grill doesn’t provide much information about its franchise restaurants financial performance in its FDD report. So instead we estimated this number by dividing the total revenue of all Waba Grill franchises ($80.7 million) by the number of franchise-owned restaurants (173).
How profitable is a Waba Grill franchise?
On average, a Waba Grill Restaurant franchise makes $126,284 profits per year. This corresponds to a 27% profit margin (adjusted EBITDA).
| Profit and loss | Amount ($) | % sales |
|---|---|---|
| Sales | $466,536 | 100% |
| COGS | ($116,634) | 25.0%* |
| Labor | ($135,295) | 29.0%* |
| Rent | ($51,000) | 10.9% |
| Royalty + marketing fees | ($37,323) | 8.0% |
| Adjusted EBITDA | $126,284 | ~27.0% |
Unfortunately, Waba Grill Restaurant has not provided detailed information on the cost of goods sold (COGS), and labor costs. Therefore, we used 25% and 29% of sales respectively, as per industry benchmarks.
Is a Waba Grill franchise a good investment?
To answer that question, we must look at the payback period. In short, we divide the upfront investment cost of $454,000 you would need to invest if you were to start a new Waba Grill franchise by the annual profits you can expect to make with this business.
For profits, we estimate Waba Grill restaurants to reach 15% net profit margin (as % of sales), considering adjusted EBITDA is 27%.
This means that the payback period is 6.5 years: you would need to wait 6.5 years on average to repay the initial upfront investment cost of $454,000 with the future profits from the business. That’s a good payback period, and as such a good investment from a financial perspective.
How does it compare vs. other franchises?
| Franchise | Investment ($) | Sales ($) | Payback (years) | Min. net worth ($) | Min. liquid capital ($) | |||
|---|---|---|---|---|---|---|---|---|
| Chick-Fil-A | https://sharpsheets.io/blog/chick-fil-a-franchise-costs-profits/ | Chicken | 1,363,510 | 4,227,417 | 3.1 | 2.2 | - | - |
| Dunkin' Donuts | https://sharpsheets.io/blog/dunkin-donuts-franchise-costs-profits/ | Donuts | 779,000 | 1,056,521 | 1.4 | 4.9 | 500,000 | 250,000 |
| Domino's | https://sharpsheets.io/blog/dominos-franchise-profits-costs/ | Pizza | 398,725 | 1,286,428 | 3.2 | 3.9 | 250,000 | 75,000 |
| Krispy Kreme | https://sharpsheets.io/blog/krispy-kreme-franchise-costs-profits/ | Donuts | 824,000 | 3,400,000 | 4.1 | 1.6 | 2,000,000 | 300,000 |
| Little Caesars | https://sharpsheets.io/blog/little-caesars-franchise-costs-profits/ | Pizza | 1,022,850 | 798,113 | 0.8 | 8.5 | 350,000 | 150,000 |
| Wingstop | https://sharpsheets.io/blog/wingstop-franchise-costs-profits/ | Chicken | 631,695 | 1,460,459 | 2.3 | 2.9 | 1,200,000 | 600,000 |
| Steak 'n Shake | https://sharpsheets.io/blog/steak-n-shake-franchise-costs-profits/ | Burger, Milshakes | 815,626 | 1,346,332 | 1.7 | 4.0 | 1,500,000 | 500,000 |
| Crumbl Cookies | https://sharpsheets.io/blog/crumbl-cookie-franchise-cost-profits/ | Sweets | 507,224 | 1,582,090 | 3.1 | 2.1 | 300,000 | 150,000 |
| Taco Bell | https://sharpsheets.io/blog/taco-bell-franchise-costs-profits/ | Mexican | 462,413 | 1,650,000 | 3.6 | 1.9 | 1,500,000 | 750,000 |
| Popeyes | https://sharpsheets.io/blog/popeyes-franchise-costs-profits/ | Chicken | 1,095,783 | 1,444,617 | 1.3 | 5.1 | 1,000,000 | 500,000 |
| Smoothie King | https://sharpsheets.io/blog/smoothie-king-franchise-costs-profits/ | Smoothie | 688,108 | 573,269 | 0.8 | 8.0 | 300,000 | 100,000 |
| Jersey Mike's | https://sharpsheets.io/blog/jersey-mikes-franchise-costs-profits/ | Sandwich | 574,323 | 1,220,586 | 2.1 | 4.7 | 300,000 | 100,000 |
| Nothing Bundt Cakes | https://sharpsheets.io/blog/nothing-bundt-cakes-franchise-costs-profits/ | Sweets | 538,650 | 1,307,280 | 2.4 | 2.7 | 600,000 | 150,000 |
| Jimmy John's | https://sharpsheets.io/blog/jimmy-johns-franchise-costs-profits/ | Sandwich | 513,650 | 874,845 | 1.7 | 3.9 | 300,000 | 80,000 |
| Texas Roadhouse | https://sharpsheets.io/blog/texas-roadhouse-franchise-costs-profits/ | Steakhouse | 4,209,500 | 2,955,534 | 0.7 | 9.5 | n.a. | 200,000 |
| Kung Fu Tea | https://sharpsheets.io/blog/kung-fu-tea-franchise-costs-profits/ | Bubble tea | 250,125 | 353,237 | 1.4 | 4.7 | n.a. | 25,000 |
| Wendy’s | https://sharpsheets.io/blog/wendys-franchise-cost-profits/ | Burger | 1,374,833 | 1,791,231 | 1.3 | 5.1 | 1,000,000 | 500,000 |
| Burger King | https://sharpsheets.io/blog/burger-king-franchise-costs-profits/ | Burger | 1,242,950 | 1,215,970 | 1.0 | 6.8 | 1,500,000 | 500,000 |
| Sonic Drive-In | https://sharpsheets.io/blog/sonic-drive-in-franchise-costs-profits/ | Burger | 1,467,083 | 1,617,000 | 1.1 | 6.0 | 1,000,000 | 500,000 |
| Panera Bread | https://sharpsheets.io/blog/panera-bread-franchise-costs-profits/ | Sandwich | 2,290,500 | 2,599,432 | 1.1 | 5.9 | 7,500,000 | 3,000,000 |
| Pizza Hut | https://sharpsheets.io/blog/pizza-hut-franchise-costs-profits/ | Pizza | 935,575 | 906,911 | 1.0 | 6.9 | 700,000 | 350,000 |
| KFC | https://sharpsheets.io/blog/kfc-franchise-costs-profits/ | Chicken | 1,802,050 | 1,567,474 | 0.9 | 7.7 | 1,500,000 | 750,000 |
| Arby’s | https://sharpsheets.io/blog/arbys-franchise-costs-profits/ | Sandwich | 1,184,975 | 1,126,263 | 1.0 | 7.0 | 1,000,000 | 500,000 |
| Dairy Queen | https://sharpsheets.io/blog/dairy-queen-franchise-costs-profits/ | Ice Cream | 1,404,220 | 1,143,180 | 0.8 | 8.2 | 750,000 | 400,000 |
| Jack in the Box | https://sharpsheets.io/blog/jack-in-the-box-franchise-costs-profits/ | Burger | 2,195,800 | 1,755,503 | 0.8 | 12.5 | 1,000,000 | 250,000 |
| Papa John’s | https://sharpsheets.io/blog/papa-johns-franchise-costs-profits/ | Pizza | 353,695 | 1,101,127 | 3.1 | 2.1 | 750,000 | 250,000 |
| Zaxby’s | https://sharpsheets.io/blog/zaxbys-franchise-costs-profits/ | Chicken | 534,750 | 2,229,187 | 4.2 | 2.4 | 1,000,000 | 500,000 |
| Hardee’s | https://sharpsheets.io/blog/hardees-franchise-costs-profits/ | Burger | 1,759,000 | 1,147,975 | 0.7 | 10.2 | 1,000,000 | 300,000 |
| Culver’s | https://sharpsheets.io/blog/culvers-franchise-costs-profits/ | Burger | 4,044,500 | 3,051,762 | 0.8 | 8.8 | 2,000,000 | 350,000 |
| Five Guys | https://sharpsheets.io/blog/five-guys-franchise-costs-profits/ | Burger | 511,225 | 1,203,366 | 2.4 | 2.8 | 500,000 | 250,000 |
| Carl’s Jr. | https://sharpsheets.io/blog/carls-jr-franchise-costs-profits/ | Burger | 1,860,335 | 1,419,516 | 0.8 | 8.7 | 1,000,000 | 500,000 |
| Baskin-Robbins | https://sharpsheets.io/blog/baskin-robbins-franchise-costs-profits/ | Ice Cream | 465,100 | 316,815 | 0.7 | 9.8 | 250,000 | 125,000 |
| IHOP | https://sharpsheets.io/blog/ihop-franchise-costs-profits/ | Pancakes | 2,058,302 | 1,553,311 | 0.8 | 8.8 | 1,500,000 | 500,000 |
| Applebee’s | https://sharpsheets.io/blog/applebees-franchise-costs-profits/ | Casual American | 5,137,966 | 2,356,965 | 0.5 | 14.5 | 1,000,000 | 500,000 |
| Denny's | https://sharpsheets.io/blog/dennys-franchise-costs-profits/ | Casual American | 3,785,459 | 1,639,549 | 0.4 | 15.4 | 1,000,000 | 500,000 |
| Papa Murphy's | https://sharpsheets.io/blog/papa-murphys-franchise-costs-profits/ | Pizza | 433,174 | 580,441 | 1.3 | 5.0 | 275,000 | 125,000 |
| Auntie Anne's | https://sharpsheets.io/blog/auntie-annes-franchise-costs-profits/ | Pretzels | 229,692 | 343,135 | 1.5 | 5.6 | 300,000 | 100,000 |
| Firehouse Subs | https://sharpsheets.io/blog/firehouse-subs-franchise-costs-profits/ | Sandwich | 613,186 | 888,356 | 1.4 | 4.6 | 350,000 | 100,000 |
| Tropical Smoothie Cafe | https://sharpsheets.io/blog/tropical-smoothie-cafe-franchise-costs-profits/ | Smoothie | 430,500 | 961,969 | 2.2 | 3.0 | 350,000 | 125,000 |
| Marco’s Pizza | https://sharpsheets.io/blog/marcos-pizza-franchises-costs-profits/ | Pizza | 437,625 | 895,523 | 2.0 | 3.3 | 400,000 | 100,000 |
| Cinnabon | https://sharpsheets.io/blog/cinnabon-franchises-costs-profits/ | Sweets | 276,062 | 394,897 | 1.4 | 5.8 | 300,000 | 120,000 |
| Cold Stone Creamery | https://sharpsheets.io/blog/cold-stone-creamery-franchise-costs-profits/ | Ice Cream | 310,956 | 417,588 | 1.3 | 5.0 | 250,000 | 100,000 |
| Jamba | https://sharpsheets.io/blog/jamba-franchise-costs-profits/ | Smoothie | 414,562 | 597,028 | 1.4 | 7.7 | 300,000 | 100,000 |
| Church’s Chicken | https://sharpsheets.io/blog/churchs-texas-chicken-fees-sales-costs/ | Chicken | 1,195,147 | 1,395,088 | 1.2 | 5.7 | 1,000,000 | 300,000 |
| Moe’s Southwest Grill | https://sharpsheets.io/blog/moes-southwest-grill-franchises-costs-profits/ | Mexican | 792,370 | 1,013,361 | 1.3 | 5.2 | 1,000,000 | 100,000 |
| Tim Hortons | https://sharpsheets.io/blog/tim-hortons-franchises-costs-profits/ | Coffee | 1,242,750 | 1,188,240 | 1.0 | 7.0 | 500,000 | 100,000 |
| Checkers & Rally's | https://sharpsheets.io/blog/checkers-franchises-profits-sales-costs/ | Burger | 837,847 | 1,039,773 | 1.2 | 5.4 | 750,000 | 250,000 |
| Charleys Philly Steaks | https://sharpsheets.io/blog/charleys-philly-steaks-costs-profits/ | Sandwich | 509,806 | 786,233 | 1.5 | 4.3 | 500,000 | 100,000 |
| Buffalo Wild Wings | https://sharpsheets.io/blog/buffalo-wild-wings-costs-profits/ | Chicken | 3,546,900 | 2,534,148 | 0.7 | 9.3 | 1,500,000 | 750,000 |
| Rita's Ice | https://sharpsheets.io/blog/ritas-ice-franchise-costs-profits/ | Ice Cream | 215,839 | 248,340 | 1.2 | 5.8 | 300,000 | 100,000 |
| A&W Restaurants | https://sharpsheets.io/blog/aw-restaurants-franchises-costs-profits/ | Burger | 786,750 | 851,212 | 1.1 | 6.2 | 350,000 | 150,000 |
| Hungry Howie’s Pizza | https://sharpsheets.io/blog/hungry-howies-pizza-franchise-costs-profits/ | Pizza | 419,682 | 806,899 | 1.9 | 3.5 | 750,000 | 200,000 |
| Bojangles | https://sharpsheets.io/blog/bojangles-franchise-costs-profits/ | Chicken | 1,658,000 | 1,801,057 | 1.1 | 6.1 | 1,000,000 | 500,000 |
| McAlister’s Deli | https://sharpsheets.io/blog/mcalister-deli-franchise-costs-profits/ | Sandwich | 1,424,963 | 1,865,861 | 1.3 | 5.1 | 1,000,000 | 500,000 |
| Round Table Pizza | https://sharpsheets.io/blog/round-table-pizza-franchise-costs-profits/ | Pizza | 783,250 | 1,037,816 | 1.3 | 5.0 | 500,000 | 200,000 |
| Qdoba Mexican Eats | https://sharpsheets.io/blog/qdoba-mexican-eats-franchise-costs-profits/ | Mexican | 659,250 | 972,962 | 1.5 | 4.5 | ||
| Freddy’s | https://sharpsheets.io/blog/freddys-franchise-costs-profits/ | Burger | 1,453,040 | 1,792,929 | 1.2 | 5.4 | 1,000,000 | 400,000 |
| Taco John’s | https://sharpsheets.io/blog/taco-johns-franchise-costs-profits/ | Mexican | 1,119,000 | 1,124,980 | 1.0 | 6.6 | 1,000,000 | 400,000 |
| Scooter’s Coffee | https://sharpsheets.io/blog/scooters-coffee-franchise-costs-profits/ | Coffee | 1,143,250 | 797,101 | 0.7 | 9.6 | 500,000 | 200,000 |
| Einstein Bros. Bagels | https://sharpsheets.io/blog/einstein-bros-bagels-franchise-costs-profits/ | Sandwich | 750,075 | 885,011 | 1.2 | 5.7 | 1,000,000 | 536,500 |
| Great American Cookies | https://sharpsheets.io/blog/great-american-cookies-franchise-costs-profits/ | Sweets | 385,275 | 452,771 | 1.2 | 5.7 | 250,000 | 100,000 |
| Wienerschnitzel | https://sharpsheets.io/blog/wienerschnitzel-franchise-costs-profits/ | Hot dogs | 873,300 | 880,980 | 1.0 | 6.6 | 600,000 | 250,000 |
| Blaze Pizza | https://sharpsheets.io/blog/blaze-pizza-franchise-costs-profits/ | Pizza | 865,450 | 1,096,432 | 1.3 | 7.9 | 500,000 | 300,000 |
| Wetzel's Pretzels | https://sharpsheets.io/blog/wetzels-pretzels-franchise-costs-profits/ | Pretzels | 377,571 | 748,857 | 2.0 | 3.4 | 300,000 | 50,000 |
| Pizza Ranch | https://sharpsheets.io/blog/pizza-ranch-franchise-costs-profits/ | Pizza | 3,268,300 | 1,174,088 | 0.4 | 18.6 | 1,000,000 | 297,000 |
| Del Taco | https://sharpsheets.io/blog/del-taco-franchise-costs-profits/ | Mexican | 1,406,850 | 1,345,341 | 1.0 | 7.0 | 2,000,000 | 500,000 |
| Schlotzsky’s | https://sharpsheets.io/blog/schlotzskys-franchises-costs-profits/ | Healthy, Salads | 1,102,933 | 1,053,333 | 0.3 | 22.2 | 1,000,000 | 300,000 |
| Captain D’s | https://sharpsheets.io/blog/captain-ds-franchise-profits-costs/ | Seafood | 982,778 | 1,067,816 | 0.4 | 19.0 | 1,000,000 | 350,000 |
| Biggby Coffee | https://sharpsheets.io/blog/biggby-coffee-franchise-profits-costs/ | Coffee | 310,575 | 648,352 | 0.3 | 20.0 | 300,000 | 100,000 |
| Which Wich | https://sharpsheets.io/blog/which-wich-franchises-profits-costs/ | Sandwich | 330,375 | 281,886 | 0.3 | 22.2 | 500,000 | 150,000 |
| Marble Slab Creamery | https://sharpsheets.io/blog/marble-slab-franchises-costs-profits/ | Ice Cream | 407,360 | 251,052 | 0.4 | 16.7 | 250,000 | 100,000 |
| Mountain Mike's Pizza | https://sharpsheets.io/blog/mountain-mikes-franchise-profits-costs/ | Pizza | 410,900 | 865,713 | 0.3 | 20.0 | 300,000 | 100,000 |
| Huddle House | https://sharpsheets.io/blog/huddle-house-franchise-cost-profits/ | Diner | 988,743 | 712,428 | 0.5 | 13.3 | 600,000 | 300,000 |
| L&L Hawaiian Barbecue | https://sharpsheets.io/blog/ll-hawaiian-barbecue-franchises-costs-profits/ | BBQ | 334,350 | 612,921 | 0.3 | 33.3 | 500,000 | 150,000 |
| Chicken Salad Chick | https://sharpsheets.io/blog/chicken-salad-chick-franchises-costs-profits/ | Healthy, Salads | 651,000 | 1,202,020 | 0.3 | 20.0 | 750,000 | 250,000 |
| Golden Chick | https://sharpsheets.io/blog/golden-chick-franchises-costs-profits/ | Chicken | 362,975 | 917,609 | 2.5 | 2.6 | 2,000,000 | 425,000 |
| Perkins | https://sharpsheets.io/blog/perkins-franchise-costs-profits/ | Diner | 1,922,728 | 1,729,246 | 0.9 | 7.4 | 1,500,000 | 500,000 |
| Waba Grill | https://sharpsheets.io/blog/waba-grill-franchises-costs-profits/ | Teryaki | 454,000 | 466,536 | 1.0 | 6.5 | 1,000,000 | 250,000 |
| Bruster’s Ice Cream | https://sharpsheets.io/blog/brusters-franchises-profits-costs/ | Ice Cream | 663,925 | 466,696 | 0.7 | 9.5 | 375,000 | 150,000 |
Disclaimer: This content has been made for informational and educational purposes only. We do not make any representation or warranties with respect to the accuracy, applicability, fitness, or completeness of the information presented in the article. You should not construe any such information or other material as legal, tax, investment, financial, or other professional advice. Nothing contained in this article constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any franchises, securities, or other financial instruments in this or in any other jurisdiction in which such solicitation or offer would be unlawful under the franchise and/or securities laws of such jurisdiction.
All content in this article is information of a general nature and does not address the detailed circumstances of any particular individual or entity. Nothing in the article constitutes professional and/or financial and/or legal advice, nor does any information in the article constitute a comprehensive or complete statement of the matters discussed or the law relating thereto. You alone assume the sole responsibility of evaluating the merits and risks associated with the use of any information or other content in this article before making any decisions based on such information or other content.
