Financhill
Sell
48

YUMC Quote, Financials, Valuation and Earnings

Last price:
$53.50
Seasonality move :
-0.87%
Day range:
$53.22 - $54.08
52-week range:
$41.00 - $58.39
Dividend yield:
1.79%
P/E ratio:
21.41x
P/S ratio:
1.68x
P/B ratio:
3.51x
Volume:
1.6M
Avg. volume:
1.7M
1-year change:
8.28%
Market cap:
$18.9B
Revenue:
$11.8B
EPS (TTM):
$2.50
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.9B $9.6B $11B $11.3B $11.8B
Revenue Growth (YoY) 19.24% -2.88% 14.73% 2.96% 4.37%
 
Cost of Revenues $8.5B $8.2B $9.1B $9.4B $9.8B
Gross Profit $1.4B $1.3B $1.9B $1.9B $2B
Gross Profit Margin 13.83% 13.9% 17.15% 16.72% 17.35%
 
R&D Expenses $6M $6M $6M $6M $8M
Selling, General & Admin $564M $594M $638M $568M $581M
Other Inc / (Exp) $598M -$55M -$76M $2M --
Operating Expenses $521M $497M $636M $568M $548M
Operating Income $842M $833M $1.2B $1.3B $1.5B
 
Net Interest Expenses $2M $2M $2M $3M $2M
EBT. Incl. Unusual Items $1.3B $687M $1.2B $1.3B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $369M $207M $329M $356M $369M
Net Income to Company $1B $478M $901M $980M $1B
 
Minority Interest in Earnings $33M $38M $74M $69M $75M
Net Income to Common Excl Extra Items $1B $480M $901M $980M $1B
 
Basic EPS (Cont. Ops) $2.35 $1.05 $1.99 $2.35 $2.52
Diluted EPS (Cont. Ops) $2.28 $1.04 $1.97 $2.34 $2.50
Weighted Average Basic Share $422M $421M $416M $388M $369M
Weighted Average Diluted Share $434M $425M $420M $390M $371M
 
EBITDA $1.8B $1.9B $1.7B $1.8B $2B
EBIT $842M $833M $1.2B $1.3B $1.5B
 
Revenue (Reported) $9.9B $9.6B $11B $11.3B $11.8B
Operating Income (Reported) $842M $833M $1.2B $1.3B $1.5B
Operating Income (Adjusted) $842M $833M $1.2B $1.3B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.3B $2.1B $2.5B $2.6B $2.8B
Revenue Growth (YoY) 1.42% -8.86% 19.4% 4.09% 8.79%
 
Cost of Revenues $2.1B $1.8B $2.2B $2.2B $2.4B
Gross Profit $206M $244M $309M $356M $417M
Gross Profit Margin 8.99% 11.69% 12.4% 13.72% 14.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $156M $145M $153M $156M $169M
Other Inc / (Exp) $610M -$4M -$26M -$27M --
Operating Expenses $156M $145M $165M $156M $136M
Operating Income $50M $99M $144M $200M $281M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $635M $80M $138M $170M $206M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $159M $24M $33M $47M $56M
Net Income to Company $484.4M $48.9M $112.7M $123.3M $159.3M
 
Minority Interest in Earnings $1M $3M $10M $11M $13M
Net Income to Common Excl Extra Items $476M $56M $107M $126M $153M
 
Basic EPS (Cont. Ops) $1.11 $0.13 $0.24 $0.30 $0.39
Diluted EPS (Cont. Ops) $1.10 $0.13 $0.23 $0.30 $0.39
Weighted Average Basic Share $427M $419M $411M $379M $359M
Weighted Average Diluted Share $433M $423M $415M $382M $361M
 
EBITDA $294M $330M $258M $321M $397M
EBIT $50M $99M $144M $200M $281M
 
Revenue (Reported) $2.3B $2.1B $2.5B $2.6B $2.8B
Operating Income (Reported) $50M $99M $144M $200M $281M
Operating Income (Adjusted) $50M $99M $144M $200M $281M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.9B $9.6B $11B $11.3B $11.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.5B $8.1B $9.1B $9.4B $9.8B
Gross Profit $1.4B $1.4B $1.9B $1.9B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $564M $594M $638M $568M $581M
Other Inc / (Exp) $598M -$55M -$76M $2M --
Operating Expenses $554M $594M $650M $568M $548M
Operating Income $842M $833M $1.2B $1.3B $1.5B
 
Net Interest Expenses $1M -- -- -- $2M
EBT. Incl. Unusual Items $1.4B $687M $1.2B $1.3B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $369M $209M $329M $356M $369M
Net Income to Company $1B $452.3M $883.1M $980.4M $1B
 
Minority Interest in Earnings $33M $34M $74M $69M $75M
Net Income to Common Excl Extra Items $1B $476M $901M $980M $1B
 
Basic EPS (Cont. Ops) $2.34 $1.05 $1.99 $2.34 $2.51
Diluted EPS (Cont. Ops) $2.28 $1.04 $1.96 $2.33 $2.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.8B $1.9B $2B $1.8B $2B
EBIT $842M $833M $1.2B $1.3B $1.5B
 
Revenue (Reported) $9.9B $9.6B $11B $11.3B $11.8B
Operating Income (Reported) $842M $833M $1.2B $1.3B $1.5B
Operating Income (Adjusted) $842M $833M $1.2B $1.3B $1.5B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $9.6B $11B $11.3B $11.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.1B $9.1B $9.4B $9.8B --
Gross Profit $1.4B $1.9B $1.9B $2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $594M $638M $568M $581M --
Other Inc / (Exp) -$55M -$76M $2M -$3M --
Operating Expenses $594M $650M $568M $548M --
Operating Income $833M $1.2B $1.3B $1.5B --
 
Net Interest Expenses -- -- -- $2M --
EBT. Incl. Unusual Items $687M $1.2B $1.3B $1.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $209M $329M $356M $369M --
Net Income to Company $452.3M $883.1M $980.4M $1B --
 
Minority Interest in Earnings $34M $74M $69M $75M --
Net Income to Common Excl Extra Items $476M $901M $980M $1B --
 
Basic EPS (Cont. Ops) $1.05 $1.99 $2.34 $2.51 --
Diluted EPS (Cont. Ops) $1.04 $1.96 $2.33 $2.50 --
Weighted Average Basic Share $1.7B $1.7B $1.6B $1.5B --
Weighted Average Diluted Share $1.7B $1.7B $1.6B $1.5B --
 
EBITDA $1.9B $2B $1.8B $2B --
EBIT $833M $1.2B $1.3B $1.5B --
 
Revenue (Reported) $9.6B $11B $11.3B $11.8B --
Operating Income (Reported) $833M $1.2B $1.3B $1.5B --
Operating Income (Adjusted) $833M $1.2B $1.3B $1.5B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $4B $3.2B $2.6B $1.8B $1.4B
Short Term Investments $2.9B $2B $1.5B $1.1B --
Accounts Receivable, Net $67M $64M $68M $79M $95M
Inventory $432M $417M $424M $405M $438M
Prepaid Expenses -- $24M $25M $22M --
Other Current Assets $176M $111M $99M $107M --
Total Current Assets $4.7B $3.9B $3.4B $2.7B $2.4B
 
Property Plant And Equipment $4.9B $4.3B $4.5B $4.6B $4.7B
Long-Term Investments $504M $1B $1.6B $1.5B $1.1B
Goodwill $2.1B $2B $1.9B $1.9B --
Other Intangibles $410M $282M $265M $251M --
Other Long-Term Assets $52M $18M $16M $11M --
Total Assets $13.2B $11.8B $12B $11.1B $10.8B
 
Accounts Payable $830M $727M $786M $801M $793M
Accrued Expenses $340M $253M $277M $225M --
Current Portion Of Long-Term Debt -- $2M $168M $127M --
Current Portion Of Capital Lease Obligations $508M $448M $426M $417M --
Other Current Liabilities $189M $150M $140M $166M --
Total Current Liabilities $2.4B $2.2B $2.4B $2.3B $2.2B
 
Long-Term Debt $2.3B $1.9B $1.9B $1.9B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $4.7B $4.9B $4.7B $4.7B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj $268M -$103M -$229M -$341M --
Common Equity $7.1B $6.5B $6.4B $5.7B $5.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $866M $678M $714M $699M $720M
Total Equity $7.9B $7.2B $7.1B $6.4B $6.1B
 
Total Liabilities and Equity $13.2B $11.8B $12B $11.1B $10.8B
Cash and Short Terms $4B $3.2B $2.6B $1.8B $1.4B
Total Debt $2.3B $1.9B $1.9B $1.9B $1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $4B $3.2B $2.6B $1.8B $1.4B
Short Term Investments $2.9B $2B $1.5B $1.1B --
Accounts Receivable, Net $67M $64M $68M $79M $95M
Inventory $432M $417M $424M $405M $438M
Prepaid Expenses -- $24M $25M $22M --
Other Current Assets $176M $111M $99M $107M --
Total Current Assets $4.7B $3.9B $3.4B $2.7B $2.4B
 
Property Plant And Equipment $4.9B $4.3B $4.5B $4.6B $4.7B
Long-Term Investments $504M $1B $1.6B $1.5B $1.1B
Goodwill $2.1B $2B $1.9B $1.9B --
Other Intangibles $410M $282M $265M $251M --
Other Long-Term Assets $52M $18M $16M $11M --
Total Assets $13.2B $11.8B $12B $11.1B $10.8B
 
Accounts Payable $830M $2.1B $786M $801M $793M
Accrued Expenses $340M $253M $277M $225M --
Current Portion Of Long-Term Debt -- $2M $168M $127M --
Current Portion Of Capital Lease Obligations $508M $448M $426M $417M --
Other Current Liabilities $189M $150M $140M $166M --
Total Current Liabilities $2.4B $2.2B $2.4B $2.3B $2.2B
 
Long-Term Debt $2.3B $1.9B $1.9B $1.9B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $4.7B $4.9B $4.7B $4.7B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj $268M -$103M -$229M -$341M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $866M $678M $714M $699M $720M
Total Equity $7.9B $7.2B $7.1B $6.4B $6.1B
 
Total Liabilities and Equity $13.2B $11.8B $12B $11.1B $10.8B
Cash and Short Terms $4B $3.2B $2.6B $1.8B $1.4B
Total Debt $2.3B $1.9B $1.9B $1.9B $1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1B $478M $901M $980M $1B
Depreciation & Amoritzation $940M $1B $453M $476M $448M
Stock-Based Compensation $41M $42M $64M $41M $42M
Change in Accounts Receivable -$5M -$1M -$6M -$9M -$11M
Change in Inventories -$16M -$19M -$19M $8M -$14M
Cash From Operations $1.1B $1.4B $1.5B $1.4B $1.5B
 
Capital Expenditures $689M $679M $710M $705M $626M
Cash Acquisitions $115M $23M -- -- $8M
Cash From Investing -$818M -$504M -$708M -$178M -$13M
 
Dividends Paid (Ex Special Dividend) $203M $202M $216M $248M $353M
Special Dividend Paid
Long-Term Debt Issued -- $2M $264M $307M --
Long-Term Debt Repaid -- -- -$100M -$346M --
Repurchase of Common Stock $75M $466M $613M $1.2B $1.1B
Other Financing Activities -$35M -$178M -$51M -$100M --
Cash From Financing -$350M -$862M -$751M -$1.6B -$1.7B
 
Beginning Cash (CF) $1.1B $1.1B $1.1B $723M $506M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22M -$6M -$2M -$405M -$217M
Ending Cash (CF) $1.1B $1.1B $1.1B $308M $300M
 
Levered Free Cash Flow $442M $734M $763M $714M $840M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $484.4M $48.9M $112.7M $123.3M $159.3M
Depreciation & Amoritzation $257.5M $212.9M -$177M $119.9M $118.2M
Stock-Based Compensation $9.3M $10M $18.1M $8.9M $10.3M
Change in Accounts Receivable -$7M $4.8M -$3.9M -$5M -$6.1M
Change in Inventories -$29.2M -$86.2M $5.6M -$61.3M -$39.4M
Cash From Operations $65.7M $60.6M $149.3M $163M $133.3M
 
Capital Expenditures $212.5M $153.6M $211.7M $180.4M $246.2M
Cash Acquisitions $116M -$326.8K -- -- $39.1K
Cash From Investing -$81.3M $75.4M $292.9M -$150.1M $313.7M
 
Dividends Paid (Ex Special Dividend) $52.6M $45.2M $54.5M $60.4M $87.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $2M $52M -- --
Long-Term Debt Repaid -- -- -$100M -$179M --
Repurchase of Common Stock $43.6M $46.2M $329.1M $188.7M $461.6M
Other Financing Activities $1M -$158M -$41M -$45M --
Cash From Financing -$132.8M -$238.4M -$469.2M -$473.6M -$595.4M
 
Beginning Cash (CF) $1.1B $1.1B $1.1B $723M $506M
Foreign Exchange Rate Adjustment $6.1M $24.8M $24.1M -$10M $4.1M
Additions / Reductions -$142.3M -$77.7M -$2.9M -$470.7M -$144.3M
Ending Cash (CF) $999.8M $1.1B $1.1B $242.3M $365.8M
 
Levered Free Cash Flow -$146.8M -$93M -$62.4M -$17.5M -$112.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1B $452.3M $883.1M $980.4M $1B
Depreciation & Amoritzation $948.2M $981.2M $444M $476.2M $454.2M
Stock-Based Compensation $41.4M $39.7M $62.7M $41M $42.6M
Change in Accounts Receivable -$5M -$946.2K -$5.9M -$9M -$11.2M
Change in Inventories -$16.1M -$18M -$18.6M $8M -$14.2M
Cash From Operations $1.1B $1.3B $1.4B $1.4B $1.5B
 
Capital Expenditures $695M $642.5M $695.9M $705.4M $634.7M
Cash Acquisitions $116M $21.8M -- -- $8.1M
Cash From Investing -$825.2M -$476.9M -$693.9M -$178.2M -$13.2M
 
Dividends Paid (Ex Special Dividend) $204.8M $191.1M $211.7M $248.1M $357.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $75.7M $440.9M $600.8M $1.2B $1.2B
Other Financing Activities -$35M -$178M -$51M -$100M --
Cash From Financing -$353.1M -$815.7M -$736.1M -$1.6B -$1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22.2M -$5.7M -$2M -$405.5M -$220M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $445.9M $694.5M $747.8M $714.2M $851.6M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $452.3M $883.1M $980.4M $1B --
Depreciation & Amoritzation $981.2M $444M $476.2M $454.2M --
Stock-Based Compensation $39.7M $62.7M $41M $42.6M --
Change in Accounts Receivable -$946.2K -$5.9M -$9M -$11.2M --
Change in Inventories -$18M -$18.6M $8M -$14.2M --
Cash From Operations $1.3B $1.4B $1.4B $1.5B --
 
Capital Expenditures $642.5M $695.9M $705.4M $634.7M --
Cash Acquisitions $21.8M -- -- $8.1M --
Cash From Investing -$476.9M -$693.9M -$178.2M -$13.2M --
 
Dividends Paid (Ex Special Dividend) $191.1M $211.7M $248.1M $357.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2M $264M $307M -- --
Long-Term Debt Repaid -- -$100M -$346M -- --
Repurchase of Common Stock $440.9M $600.8M $1.2B $1.2B --
Other Financing Activities -$178M -$51M -$100M -$17M --
Cash From Financing -$815.7M -$736.1M -$1.6B -$1.7B --
 
Beginning Cash (CF) $4.5B $4.6B $3.8B $3B --
Foreign Exchange Rate Adjustment -$50.2M -$15.7M -$10M $11.2M --
Additions / Reductions -$5.7M -$2M -$405.5M -$220M --
Ending Cash (CF) $4.5B $4.5B $3.4B $2.8B --
 
Levered Free Cash Flow $694.5M $747.8M $714.2M $851.6M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
37
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
50
AXTI alert for Mar 3

AXT, Inc. [AXTI] is down 20.44% over the past day.

Buy
53
AAOI alert for Mar 3

Applied Optoelectronics, Inc. [AAOI] is down 14.65% over the past day.

Sell
32
TPB alert for Mar 3

Turning Point Brands, Inc. [TPB] is down 0.51% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock