
Yum China Holdings (YUMC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
3.0B
Gross Profit
572.0M
19.19%
Operating Income
405.0M
13.59%
Net Income
313.0M
10.50%
EPS (Diluted)
$0.77
Balance Sheet Metrics
Total Assets
11.0B
Total Liabilities
4.6B
Shareholders Equity
6.4B
Debt to Equity
0.71
Cash Flow Metrics
Operating Cash Flow
363.0M
Free Cash Flow
315.0M
Revenue & Profitability Trend
Yum China Holdings Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 11.3B | 11.0B | 9.6B | 9.9B | 8.3B |
Cost of Goods Sold | 9.4B | 9.1B | 8.1B | 8.4B | 7.0B |
Gross Profit | 1.9B | 1.9B | 1.4B | 1.4B | 1.3B |
Gross Margin % | 16.7% | 17.2% | 14.9% | 14.3% | 15.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 568.0M | 638.0M | 594.0M | 564.0M | 479.0M |
Other Operating Expenses | 122.0M | 112.0M | 78.0M | 65.0M | 57.0M |
Total Operating Expenses | 690.0M | 750.0M | 672.0M | 629.0M | 536.0M |
Operating Income | 1.2B | 1.1B | 658.0M | 734.0M | 709.0M |
Operating Margin % | 10.6% | 10.3% | 6.9% | 7.4% | 8.6% |
Non-Operating Items | |||||
Interest Income | 129.0M | 169.0M | 84.0M | 60.0M | 43.0M |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | 2.0M | -76.0M | -55.0M | 598.0M | 356.0M |
Pre-tax Income | 1.3B | 1.2B | 687.0M | 1.4B | 1.1B |
Income Tax | 356.0M | 329.0M | 207.0M | 369.0M | 295.0M |
Effective Tax Rate % | 26.7% | 26.8% | 30.1% | 26.5% | 26.6% |
Net Income | 980.0M | 901.0M | 478.0M | 1.0B | 813.0M |
Net Margin % | 8.7% | 8.2% | 5.0% | 10.4% | 9.8% |
Key Metrics | |||||
EBITDA | 1.7B | 1.7B | 1.3B | 695.0M | 865.0M |
EPS (Basic) | $2.34 | $1.99 | $1.05 | $2.34 | $2.01 |
EPS (Diluted) | $2.33 | $1.97 | $1.04 | $2.28 | $1.95 |
Basic Shares Outstanding | 388000000 | 416000000 | 421000000 | 422000000 | 390000000 |
Diluted Shares Outstanding | 388000000 | 416000000 | 421000000 | 422000000 | 390000000 |
Income Statement Trend
Yum China Holdings Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 723.0M | 1.1B | 1.1B | 1.1B | 1.2B |
Short-term Investments | 1.1B | 1.5B | 2.0B | 2.9B | 3.1B |
Accounts Receivable | 79.0M | 68.0M | 64.0M | 67.0M | 99.0M |
Inventory | 405.0M | 424.0M | 417.0M | 432.0M | 398.0M |
Other Current Assets | 107.0M | 99.0M | 111.0M | 176.0M | 119.0M |
Total Current Assets | 2.7B | 3.4B | 3.9B | 4.7B | 4.9B |
Non-Current Assets | |||||
Property, Plant & Equipment | 2.2B | 2.3B | 2.3B | 2.7B | 2.2B |
Goodwill | 4.0B | 4.1B | 4.3B | 4.7B | 2.0B |
Intangible Assets | 251.0M | 265.0M | 282.0M | 410.0M | 386.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 163.0M | 157.0M | 142.0M | 487.0M | 403.0M |
Total Non-Current Assets | 8.4B | 8.6B | 7.9B | 8.5B | 5.9B |
Total Assets | 11.1B | 12.0B | 11.8B | 13.2B | 10.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 801.0M | 786.0M | 727.0M | 830.0M | 708.0M |
Short-term Debt | 544.0M | 594.0M | 450.0M | 508.0M | 448.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 166.0M | 140.0M | 150.0M | 189.0M | 150.0M |
Total Current Liabilities | 2.3B | 2.4B | 2.2B | 2.4B | 2.1B |
Non-Current Liabilities | |||||
Long-term Debt | 1.9B | 1.9B | 1.9B | 2.3B | 1.9B |
Deferred Tax Liabilities | 389.0M | 390.0M | 390.0M | 425.0M | 227.0M |
Other Non-Current Liabilities | 98.0M | 86.0M | 82.0M | 85.0M | 70.0M |
Total Non-Current Liabilities | 2.4B | 2.5B | 2.5B | 2.9B | 2.3B |
Total Liabilities | 4.7B | 4.9B | 4.7B | 5.3B | 4.4B |
Equity | |||||
Common Stock | 4.0M | 4.0M | 4.0M | 4.0M | 4.0M |
Retained Earnings | 2.1B | 2.3B | 2.2B | 2.9B | 2.1B |
Treasury Stock | 52.0M | - | 0 | 803.0M | 728.0M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 6.4B | 7.1B | 7.2B | 7.9B | 6.5B |
Key Metrics | |||||
Total Debt | 2.4B | 2.5B | 2.4B | 2.8B | 2.4B |
Working Capital | 411.0M | 1.0B | 1.8B | 2.3B | 2.9B |
Balance Sheet Composition
Yum China Holdings Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 980.0M | 901.0M | 478.0M | 1.0B | 813.0M |
Depreciation & Amortization | 476.0M | 453.0M | 602.0M | 516.0M | 450.0M |
Stock-Based Compensation | 41.0M | 64.0M | 42.0M | 41.0M | 36.0M |
Working Capital Changes | -415.0M | -348.0M | -400.0M | -364.0M | -721.0M |
Operating Cash Flow | 1.5B | 1.4B | 1.1B | 1.8B | 1.0B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 0 | 0 | -23.0M | -115.0M | -305.0M |
Investment Purchases | -4.7B | -3.5B | -5.2B | -6.4B | -4.6B |
Investment Sales | 5.3B | 3.5B | 5.4B | 6.4B | 2.1B |
Investing Cash Flow | 527.0M | -33.0M | 157.0M | -166.0M | -2.7B |
Financing Activities | |||||
Share Repurchases | -1.2B | -613.0M | -466.0M | -75.0M | -8.0M |
Dividends Paid | -248.0M | -216.0M | -202.0M | -203.0M | -95.0M |
Debt Issuance | - | - | - | - | - |
Debt Repayment | -346.0M | -100.0M | 0 | 0 | - |
Financing Cash Flow | -2.0B | -816.0M | -844.0M | -313.0M | 2.1B |
Free Cash Flow | 714.0M | 763.0M | 734.0M | 442.0M | 695.0M |
Net Change in Cash | -2.0M | 549.0M | 427.0M | 1.3B | 383.0M |
Cash Flow Trend
Yum China Holdings Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
17.48
Forward P/E
16.40
Price to Book
2.73
Price to Sales
1.35
PEG Ratio
3.21
Profitability Ratios
Profit Margin
8.04%
Operating Margin
11.34%
Return on Equity
15.30%
Return on Assets
7.03%
Financial Health
Current Ratio
1.39
Debt to Equity
34.55
Beta
0.17
Per Share Data
EPS (TTM)
$2.42
Book Value per Share
$15.52
Revenue per Share
$30.29
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
yumc | 16.0B | 17.48 | 2.73 | 15.30% | 8.04% | 34.55 |
McDonald's | 218.2B | 25.79 | -77.76 | -216.57% | 32.21% | -20.25 |
Starbucks | 100.1B | 37.41 | -12.79 | -50.54% | 7.18% | -3.63 |
Chipotle Mexican | 57.3B | 36.96 | 15.88 | 42.59% | 13.32% | 135.50 |
Yum! Brands | 42.0B | 29.72 | -5.47 | -19.43% | 18.12% | -1.60 |
Restaurant Brands | 30.5B | 25.84 | 6.77 | 24.00% | 9.43% | 313.69 |
Financial data is updated regularly. All figures are in the company's reporting currency.