Financhill
Buy
55

YUMC Quote, Financials, Valuation and Earnings

Last price:
$49.09
Seasonality move :
2.9%
Day range:
$48.65 - $49.29
52-week range:
$41.00 - $53.99
Dividend yield:
1.96%
P/E ratio:
20.34x
P/S ratio:
1.59x
P/B ratio:
3.05x
Volume:
1.1M
Avg. volume:
1.1M
1-year change:
9.9%
Market cap:
$17.4B
Revenue:
$11.3B
EPS (TTM):
$2.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.3B $9.9B $9.6B $11B $11.3B
Revenue Growth (YoY) -5.85% 19.24% -2.88% 14.73% 2.96%
 
Cost of Revenues $7B $8.5B $8.2B $9.1B $9.4B
Gross Profit $1.3B $1.4B $1.3B $1.9B $1.9B
Gross Profit Margin 15.33% 13.83% 13.9% 17.15% 16.72%
 
R&D Expenses $3M $6M $6M $6M $6M
Selling, General & Admin $479M $564M $594M $638M $568M
Other Inc / (Exp) $356M $598M -$55M -$76M $2M
Operating Expenses $479M $521M $497M $636M $568M
Operating Income $788M $842M $833M $1.2B $1.3B
 
Net Interest Expenses $2M $2M $2M $2M $3M
EBT. Incl. Unusual Items $1B $1.3B $687M $1.2B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $295M $369M $207M $329M $356M
Net Income to Company $813M $1B $478M $901M $980M
 
Minority Interest in Earnings $29M $33M $38M $74M $69M
Net Income to Common Excl Extra Items $813M $1B $480M $901M $980M
 
Basic EPS (Cont. Ops) $2.01 $2.35 $1.05 $1.99 $2.35
Diluted EPS (Cont. Ops) $1.95 $2.28 $1.04 $1.97 $2.34
Weighted Average Basic Share $390M $422M $421M $416M $388M
Weighted Average Diluted Share $402M $434M $425M $420M $390M
 
EBITDA $1.6B $1.8B $1.9B $1.7B $1.8B
EBIT $788M $842M $833M $1.2B $1.3B
 
Revenue (Reported) $8.3B $9.9B $9.6B $11B $11.3B
Operating Income (Reported) $788M $842M $833M $1.2B $1.3B
Operating Income (Adjusted) $788M $842M $833M $1.2B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.6B $2.7B $2.9B $3.1B $3.2B
Revenue Growth (YoY) 8.77% 5.13% 8.53% 5.39% 4.4%
 
Cost of Revenues $2.2B $2.2B $2.4B $2.5B $2.6B
Gross Profit $329M $519M $521M $550M $582M
Gross Profit Margin 12.88% 19.33% 17.88% 17.91% 18.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $142M $157M $169M $139M $143M
Other Inc / (Exp) -$21M -$19M -$4M $26M --
Operating Expenses $142M $157M $169M $139M $143M
Operating Income $187M $362M $352M $411M $439M
 
Net Interest Expenses -- -- -- -- $1M
EBT. Incl. Unusual Items $155M $326M $365M $436M $413M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44M $97M $100M $119M $114M
Net Income to Company $110.9M $214.2M $250.1M $324.1M $311M
 
Minority Interest in Earnings $7M $21M $23M $22M $23M
Net Income to Common Excl Extra Items $111M $227M $267M $319M $305M
 
Basic EPS (Cont. Ops) $0.25 $0.49 $0.59 $0.77 $0.77
Diluted EPS (Cont. Ops) $0.24 $0.49 $0.58 $0.77 $0.76
Weighted Average Basic Share $422M $420M $416M $384M $368M
Weighted Average Diluted Share $435M $424M $420M $385M $369M
 
EBITDA $421M $615M $562M $531M $554M
EBIT $187M $362M $352M $411M $439M
 
Revenue (Reported) $2.6B $2.7B $2.9B $3.1B $3.2B
Operating Income (Reported) $187M $362M $352M $411M $439M
Operating Income (Adjusted) $187M $362M $352M $411M $439M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.8B $9.8B $10.6B $11.2B $11.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.3B $8.4B $8.8B $9.4B $9.6B
Gross Profit $1.6B $1.4B $1.8B $1.8B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $548M $605M $630M $565M $568M
Other Inc / (Exp) $4M $559M -$54M $3M --
Operating Expenses $538M $605M $630M $577M $568M
Operating Income $1B $784M $1.2B $1.3B $1.4B
 
Net Interest Expenses $1M -- -- -- $2M
EBT. Incl. Unusual Items $971M $1.2B $1.2B $1.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $273M $344M $320M $342M $360M
Net Income to Company $754.2M $887.7M $819.3M $969.8M $982.5M
 
Minority Interest in Earnings $42M $32M $67M $68M $73M
Net Income to Common Excl Extra Items $708M $896M $850M $961M $977M
 
Basic EPS (Cont. Ops) $1.58 $2.03 $1.88 $2.27 $2.42
Diluted EPS (Cont. Ops) $1.53 $2.01 $1.86 $2.26 $2.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.9B $1.8B $2.1B $1.7B $1.9B
EBIT $1B $784M $1.2B $1.3B $1.4B
 
Revenue (Reported) $9.8B $9.8B $10.6B $11.2B $11.6B
Operating Income (Reported) $1B $784M $1.2B $1.3B $1.4B
Operating Income (Adjusted) $1B $784M $1.2B $1.3B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.6B $7.5B $8.5B $8.7B $9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.4B $6.3B $6.9B $7.2B $7.3B
Gross Profit $1.2B $1.2B $1.6B $1.5B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $408M $449M $485M $412M $412M
Other Inc / (Exp) -$12M -$51M -$50M $29M -$3M
Operating Expenses $398M $449M $485M $412M $412M
Operating Income $792M $734M $1.1B $1.1B $1.2B
 
Net Interest Expenses $1M -- -- -- $2M
EBT. Incl. Unusual Items $747M $607M $1.1B $1.2B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $210M $185M $296M $309M $313M
Net Income to Company $547.6M $403.4M $770.4M $857.1M $858.6M
 
Minority Interest in Earnings $32M $31M $64M $58M $62M
Net Income to Common Excl Extra Items $547M $420M $794M $854M $851M
 
Basic EPS (Cont. Ops) $1.22 $0.92 $1.75 $2.03 $2.12
Diluted EPS (Cont. Ops) $1.19 $0.91 $1.73 $2.03 $2.11
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.2B $1.1B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.2B $1.1B
 
EBITDA $1.5B $1.5B $1.7B $1.5B $1.6B
EBIT $792M $734M $1.1B $1.1B $1.2B
 
Revenue (Reported) $7.6B $7.5B $8.5B $8.7B $9B
Operating Income (Reported) $792M $734M $1.1B $1.1B $1.2B
Operating Income (Adjusted) $792M $734M $1.1B $1.1B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.3B $4B $3.2B $2.6B $1.8B
Short Term Investments $3.1B $2.9B $2B $1.5B $1.1B
Accounts Receivable, Net $99M $67M $64M $68M $79M
Inventory $398M $432M $417M $424M $405M
Prepaid Expenses -- -- $24M $25M $22M
Other Current Assets $119M $176M $111M $99M $107M
Total Current Assets $4.9B $4.7B $3.9B $3.4B $2.7B
 
Property Plant And Equipment $3.9B $4.9B $4.3B $4.5B $4.6B
Long-Term Investments $306M $504M $1B $1.6B $1.5B
Goodwill $832M $2.1B $2B $1.9B $1.9B
Other Intangibles $386M $410M $282M $265M $251M
Other Long-Term Assets $26M $52M $18M $16M $11M
Total Assets $10.9B $13.2B $11.8B $12B $11.1B
 
Accounts Payable $708M $830M $727M $786M $801M
Accrued Expenses $276M $340M $253M $277M $225M
Current Portion Of Long-Term Debt -- -- $2M $168M $127M
Current Portion Of Capital Lease Obligations $448M $508M $448M $426M $417M
Other Current Liabilities $150M $189M $150M $140M $166M
Total Current Liabilities $2.1B $2.4B $2.2B $2.4B $2.3B
 
Long-Term Debt $1.9B $2.3B $1.9B $1.9B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $4.4B $5.3B $4.7B $4.9B $4.7B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj $167M $268M -$103M -$229M -$341M
Common Equity $6.2B $7.1B $6.5B $6.4B $5.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $265M $866M $678M $714M $699M
Total Equity $6.5B $7.9B $7.2B $7.1B $6.4B
 
Total Liabilities and Equity $10.9B $13.2B $11.8B $12B $11.1B
Cash and Short Terms $4.3B $4B $3.2B $2.6B $1.8B
Total Debt $1.9B $2.3B $1.9B $1.9B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $4.4B $4B $3.1B $2.5B $2.1B
Short Term Investments $3.1B $2.8B $2B $1.3B --
Accounts Receivable, Net $97M $66M $62M $79M $86M
Inventory $390M $321M $419M $359M $389M
Prepaid Expenses -- -- $26M $24M --
Other Current Assets $139M $150M $104M $113M --
Total Current Assets $5.1B $4.7B $3.9B $3.3B $3B
 
Property Plant And Equipment $4.2B $4.1B $4.2B $4.6B $4.6B
Long-Term Investments $309M $256M $319M $1.3B $975M
Goodwill $858M $1.9B $1.9B $2B --
Other Intangibles $356M $296M $260M $262M --
Other Long-Term Assets $34M $31M $16M $15M --
Total Assets $11.5B $11.7B $12.1B $11.8B $11B
 
Accounts Payable $2.1B $2B $2.1B $2.1B $822M
Accrued Expenses $308M $240M $265M $233M --
Current Portion Of Long-Term Debt -- -- $210M -- --
Current Portion Of Capital Lease Obligations $455M $441M $405M $432M --
Other Current Liabilities $184M $141M $130M $163M --
Total Current Liabilities $2.2B $2.1B $2.5B $2.6B $2.3B
 
Long-Term Debt $2B $1.9B $1.8B $1.9B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $4.5B $4.8B $5.1B $4.6B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj $213M -$222M -$341M -$179M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $269M $750M $688M $712M $694M
Total Equity $6.9B $7.2B $7.3B $6.7B $6.4B
 
Total Liabilities and Equity $11.5B $11.7B $12.1B $11.8B $11B
Cash and Short Terms $4.4B $4B $3.1B $2.5B $2.1B
Total Debt $2B $1.9B $1.8B $1.9B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $813M $1B $478M $901M $980M
Depreciation & Amoritzation $813M $940M $1B $453M $476M
Stock-Based Compensation $36M $41M $42M $64M $41M
Change in Accounts Receivable -$15M -$5M -$1M -$6M -$9M
Change in Inventories $17M -$16M -$19M -$19M $8M
Cash From Operations $1.1B $1.1B $1.4B $1.5B $1.4B
 
Capital Expenditures $419M $689M $679M $710M $705M
Cash Acquisitions $288M $115M $23M -- --
Cash From Investing -$3.1B -$818M -$504M -$708M -$178M
 
Dividends Paid (Ex Special Dividend) $95M $203M $202M $216M $248M
Special Dividend Paid
Long-Term Debt Issued -- -- $2M $264M $307M
Long-Term Debt Repaid -- -- -- -$100M -$346M
Repurchase of Common Stock $8M $75M $466M $613M $1.2B
Other Financing Activities -$34M -$35M -$178M -$51M -$100M
Cash From Financing $2.1B -$350M -$862M -$751M -$1.6B
 
Beginning Cash (CF) $1.2B $1.1B $1.1B $1.1B $723M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $103M -$22M -$6M -$2M -$405M
Ending Cash (CF) $1.3B $1.1B $1.1B $1.1B $308M
 
Levered Free Cash Flow $695M $442M $734M $763M $714M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $110.9M $214.2M $250.1M $324.1M $311M
Depreciation & Amoritzation $234M $232.3M $196.5M $122.2M $116.3M
Stock-Based Compensation $7M $9.2M $16M $9.2M $10.2M
Change in Accounts Receivable $7M $10.9M -$3.9M $966.9K $8M
Change in Inventories -$9M $10.4M -$25.2M $17.4M -$26.9M
Cash From Operations $300.9M $679.6M $382.1M $416.7M $486.4M
 
Capital Expenditures $179M $148.8M $156.4M $168.2M $128.7M
Cash Acquisitions -- -$450.4K -- -- $8.1M
Cash From Investing -$131.8M -$518.9M -$430.9M $103.4M -$36M
 
Dividends Paid (Ex Special Dividend) $51M $47M $50.6M $62.1M $89.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $212M -- --
Long-Term Debt Repaid -- -- -- -$115M --
Repurchase of Common Stock $32M $2.7M $151.2M $195.1M $329.1M
Other Financing Activities -$18M -$8M -$10M -$10M --
Cash From Financing -$101M -$56.8M -$5.2M -$381.1M -$397.7M
 
Beginning Cash (CF) $1.3B $1.2B $1.1B $1.2B $1.1B
Foreign Exchange Rate Adjustment $996.3K -$42.6M -$3.3M $11M $3.1M
Additions / Reductions $69M $61.3M -$57.3M $149.9M $55.7M
Ending Cash (CF) $1.3B $1.2B $1.1B $1.4B $1.2B
 
Levered Free Cash Flow $121.9M $530.8M $225.7M $248.5M $357.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $754.2M $887.7M $819.3M $969.8M $982.5M
Depreciation & Amoritzation $933.8M $1B $833.9M $179.3M $456.2M
Stock-Based Compensation $42.2M $39.1M $54.6M $50.2M $41.2M
Change in Accounts Receivable $5.6M -$12.8M $2.9M -$8M -$10M
Change in Inventories -$21.9M $39M -$110.4M $74.9M -$36M
Cash From Operations $1.3B $1.3B $1.4B $1.4B $1.5B
 
Capital Expenditures $631.7M $701.4M $637.8M $736.6M $569.3M
Cash Acquisitions $8.7M $138.1M -$326.8K -- $8.1M
Cash From Investing -$1.6B -$633.6M -$911.5M $264.8M -$477M
 
Dividends Paid (Ex Special Dividend) $205.6M $198.6M $202.3M $242.2M $331M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $32.3M $438.4M $317.9M $1.4B $887.6M
Other Financing Activities -$64M -$19M -$168M -$96M --
Cash From Financing -$245M -$710M -$505.3M -$1.6B -$1.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$507.8M -$70.3M -$76.7M $62.3M -$546.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $694.6M $640.8M $717.2M $669.3M $947.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $547.6M $403.4M $770.4M $857.1M $858.6M
Depreciation & Amoritzation $690.8M $768.4M $621M $356.3M $336M
Stock-Based Compensation $32M $29.8M $44.6M $32.1M $32.3M
Change in Accounts Receivable $2M -$5.8M -$1.9M -$4M -$5M
Change in Inventories $13M $68.2M -$24.3M $69.3M $25.2M
Cash From Operations $1.1B $1.3B $1.3B $1.3B $1.4B
 
Capital Expenditures $482.5M $488.9M $484.2M $524.9M $388.4M
Cash Acquisitions -- $22.1M -- -- $8.1M
Cash From Investing -$743.8M -$552.3M -$986.8M -$28.1M -$326.9M
 
Dividends Paid (Ex Special Dividend) $152.2M $146M $157.2M $187.7M $270.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $212M $307M --
Long-Term Debt Repaid -- -- -- -$167M --
Repurchase of Common Stock $32M $394.7M $271.7M $1.1B $698.2M
Other Financing Activities -$36M -$20M -$10M -$55M -$17M
Cash From Financing -$220.2M -$577.2M -$266.8M -$1.2B -$1.1B
 
Beginning Cash (CF) $3.6B $3.4B $3.4B $3.1B $2.5B
Foreign Exchange Rate Adjustment $9M -$74.9M -$39.8M -- $7.1M
Additions / Reductions $120.1M $72M $970.3K $65.2M -$75.7M
Ending Cash (CF) $3.7B $3.4B $3.4B $3.2B $2.5B
 
Levered Free Cash Flow $592.6M $787.6M $810.2M $731.7M $964.6M

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

GET BETTER TRADE IDEAS

Popular

Why Did AMD Stock Go Up?
Why Did AMD Stock Go Up?

Since January 9th, shares of chipmaker AMD (NASDAQ:AMD) have been…

Will Data Centers Be In Space?
Will Data Centers Be In Space?

With demand for data centers seemingly growing by the day,…

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
56
INTC alert for Jan 24

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
64
BNR alert for Jan 24

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Sell
19
APGE alert for Jan 24

Apogee Therapeutics, Inc. [APGE] is down 12.28% over the past day.

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

Show me the best stock