Institutional Sign In

Go

Yum! Brands

Yum! Brands's net profit rose 74.2% yoy to USD 1,575 mil in 2021

By Helgi Analytics - May 11, 2022

Yum! Brands made a net profit of USD 1,575 mil with revenues of USD 6,584 mil in 2021, up by 74.2% and up by 16.5%, ...

Yum! Brands's price/earnings (P/E) fell 26.6% yoy to 26.5 in 2021

By Helgi Analytics - May 11, 2022

Yum! Brands stock traded at USD 138 per share at the end 2021 translating into a market capitalization of USD 40,131 mil. Since t...

Yum! Brands's ROCE rose 31.7% yoy to 48.4% in 2018

By Helgi Analytics - May 11, 2022

Yum! Brands made a net profit of USD 1,575 mil in 2021, up 74.2% compared to the previous year. Historically, between 2011 a...

Profit Statement 2019 2020 2021
Sales USD mil 5,597 5,652 6,584
Gross Profit USD mil 4,362 4,146 4,859
EBITDA USD mil 2,088 1,726 2,389
EBIT USD mil 1,930 1,503 2,139
Financing Cost USD mil 486 543 544
Pre-Tax Profit USD mil 1,373 1,020 1,674
Net Profit USD mil 1,294 904 1,575
Dividends USD mil 514 568 594
Balance Sheet 2019 2020 2021
Total Assets USD mil 5,231 5,852 5,966
Non-Current Assets USD mil 3,704 4,163 4,434
Current Assets USD mil 1,527 1,689 1,532
Working Capital USD mil ... ... ...
Shareholders' Equity USD mil -8,016 -7,891 -8,373
Liabilities USD mil 13,247 13,743 14,339
Total Debt USD mil 11,269 11,645 12,127
Net Debt USD mil 10,664 10,915 11,641
Ratios 2019 2020 2021
ROE % -16.2 -11.4 -19.4
ROCE % ... ... ...
Gross Margin % 77.9 73.4 73.8
EBITDA Margin % 37.3 30.5 36.3
EBIT Margin % 34.5 26.6 32.5
Net Margin % 23.1 16.0 23.9
Net Debt/EBITDA 5.11 6.32 4.87
Net Debt/Equity % -133 -138 -139
Cost of Financing % 4.55 4.74 4.58
Valuation 2019 2020 2021
Market Capitalisation USD mil 30,219 32,568 40,131
Enterprise Value (EV) USD mil 40,883 43,483 51,772
Number Of Shares mil 313 307 302
Share Price USD 96.7 106 138
EV/EBITDA 19.6 25.2 21.7
EV/Sales 7.30 7.69 7.86
Price/Earnings (P/E) 23.4 36.1 26.5
Price/Book Value (P/BV) -3.78 -4.13 -4.99
Dividend Yield % 1.74 1.77 1.45

Get all company financials in excel:

Download Sample   $19.99

overview Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
income statement                                  
Sales USD mil           6,356 5,878 5,688 5,597 5,652              
Gross Profit USD mil           2,867 2,924 4,054 4,362 4,146              
EBIT USD mil           1,682 2,761 2,296 1,930 1,503              
Net Profit USD mil           1,643 1,340 1,542 1,294 904              
                                     
ROE % ...         -70.2 -22.4 -21.6 -16.2 -11.4              
EBIT Margin %           26.5 47.0 40.4 34.5 26.6              
Net Margin %           25.8 22.8 27.1 23.1 16.0              
Employees           90,000 60,000 34,000 34,000 38,000   ... ... ... ... ... ...
balance sheet                                  
Total Assets USD mil           5,478 5,311 4,130 5,231 5,852              
Non-Current Assets USD mil           3,996 2,804 2,923 3,704 4,163              
Current Assets USD mil           1,482 2,507 1,207 1,527 1,689              
                                     
Shareholders' Equity USD mil           -5,656 -6,334 -7,926 -8,016 -7,891              
Liabilities USD mil           11,134 11,645 12,056 13,247 13,743              
Non-Current Liabilities USD mil           9,765 10,133 10,755 11,706 12,068   ... ... ... ... ... ...
Current Liabilities USD mil           1,369 1,512 1,301 1,541 1,675   ... ... ... ... ... ...
                                     
Net Debt/EBITDA           4.23 2.75 4.02 5.11 6.32              
Net Debt/Equity %           -149 -131 -123 -133 -138              
Cost of Financing % ...         4.70 4.70 4.55 4.55 4.74              
cash flow                                  
Total Cash From Operations USD mil           1,248 1,030 1,176 1,315 1,305              
Total Cash From Investing USD mil           -4.00 1,472 313 -88.0 -335              
Total Cash From Financing USD mil           -744 -1,795 -2,620 -938 -738              
Net Change In Cash USD mil           466 768 -1,194 294 256              
valuation                                  
Market Capitalisation USD mil ... ... ... ... ... ... 27,095 28,128 30,219 32,568              
Enterprise Value (EV) USD mil ... ... ... ... ... ... 35,377 37,908 40,883 43,483              
Number Of Shares mil ... ... ... ... ... ... 355 329 313 307              
Share Price USD ... ... ... ... ... ... 75.8 86.8 96.7 106              
Price/Earnings (P/E) ... ... ... ... ... ... 20.1 18.5 23.4 36.1              
Price/Cash Earnings (P/CE) ... ... ... ... ... ... 16.9 17.0 21.5 31.1              
EV/EBITDA ... ... ... ... ... ... 11.7 15.6 19.6 25.2              
Price/Book Value (P/BV) ... ... ... ... ... ... -4.25 -3.60 -3.78 -4.13              
Dividend Yield % ... ... ... ... ... ... 1.58 1.66 1.74 1.77              
income statement Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
income statement                                  
Sales USD mil           6,356 5,878 5,688 5,597 5,652              
Cost of Goods & Services USD mil           3,489 2,954 1,634 1,235 1,506              
Gross Profit USD mil           2,867 2,924 4,054 4,362 4,146              
Selling, General & Admin USD mil           1,389 1,244 1,026 1,000 1,132   ... ... ... ... ... ...
Research & Development USD mil           ... ... ... ... ... ... ... ... ... ... ... ...
Other Operating Expense USD mil           -204 -1,081 732 1,432 1,511   ... ... ... ... ... ...
Other Operating Cost (Income) USD mil           0 0 0 0 0   ... ... ... ... ... ...
EBITDA USD mil           1,992 3,014 2,433 2,088 1,726              
Depreciation USD mil           276 253 137 112 146              
EBIT USD mil           1,682 2,761 2,296 1,930 1,503              
Net Financing Cost USD mil           307 445 452 486 543              
Financing Cost USD mil           307 445 452 486 543              
Financing Income USD mil           0 0 0 0 0   ... ... ... ... ... ...
FX (Gain) Loss USD mil           -6.00 5.00 1.00 -1.00 18.0   ... ... ... ... ... ...
Extraordinary Cost USD mil           -625 0 0 0 0   ... ... ... ... ... ...
Pre-Tax Profit USD mil           1,345 2,274 1,839 1,373 1,020              
Tax USD mil           327 934 297 79.0 116              
Minorities USD mil         ... 0 0 0 0 0              
Net Profit USD mil           1,643 1,340 1,542 1,294 904              
Net Profit Avail. to Common USD mil           1,643 1,340 1,542 1,294 904              
Dividends USD mil           682 312 464 514 568              
growth rates                                  
Total Revenue Growth % ...         -0.966 -7.52 -3.23 -1.60 0.983              
Operating Cost Growth % ...         6.09 -86.2 979 38.3 8.68   ... ... ... ... ... ...
EBITDA Growth % ...         13.6 51.3 -19.3 -14.2 -17.3              
EBIT Growth % ...         17.3 64.1 -16.8 -15.9 -22.1              
Pre-Tax Profit Growth % ...         7.34 69.1 -19.1 -25.3 -25.7              
Net Profit Growth % ...         28.1 -18.4 15.1 -16.1 -30.1              
ratios                                  
ROE % ...         -70.2 -22.4 -21.6 -16.2 -11.4              
ROA % ...         24.3 24.8 32.7 27.6 16.3              
ROCE % ...         30.5 36.8 48.4 ... ... ... ... ... ... ... ... ...
Gross Margin %           45.1 49.7 71.3 77.9 73.4              
EBITDA Margin %           31.3 51.3 42.8 37.3 30.5              
EBIT Margin %           26.5 47.0 40.4 34.5 26.6              
Net Margin %           25.8 22.8 27.1 23.1 16.0              
Payout Ratio %           41.5 23.3 30.1 39.7 62.8              
Cost of Financing % ...         4.70 4.70 4.55 4.55 4.74              
Net Debt/EBITDA           4.23 2.75 4.02 5.11 6.32              
balance sheet Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
balance sheet                                  
Cash & Cash Equivalents USD mil           704 1,522 292 605 730              
Receivables USD mil           370 400 561 584 534              
Inventories USD mil           36.0 0 0 0 0              
Other ST Assets USD mil           372 585 354 338 425              
Current Assets USD mil           1,482 2,507 1,207 1,527 1,689              
Property, Plant & Equipment USD mil           2,160 1,594 1,237 1,812 2,086              
LT Investments & Receivables USD mil           0 0 0 0 0              
Intangible Assets USD mil           692 726 767 774 940              
Goodwill USD mil           541 512 525 530 597              
Non-Current Assets USD mil           3,996 2,804 2,923 3,704 4,163              
Total Assets USD mil           5,478 5,311 4,130 5,231 5,852              
                                     
Trade Payables USD mil           200 119 202 ... ... ... ... ... ... ... ... ...
Short-Term Debt USD mil           66.0 375 321 498 550              
Other ST Liabilities USD mil           134 201 0 0 0              
Current Liabilities USD mil           1,369 1,512 1,301 1,541 1,675   ... ... ... ... ... ...
Long-Term Debt USD mil           9,061 9,429 9,751 10,771 11,095              
Other LT Liabilities USD mil           704 704 1,004 935 973              
Non-Current Liabilities USD mil           9,765 10,133 10,755 11,706 12,068   ... ... ... ... ... ...
Liabilities USD mil           11,134 11,645 12,056 13,247 13,743              
Preferred Equity and Hybrid Capital USD mil           0 0 0 0 0              
Share Capital USD mil     ...     0 0 0 0 0              
Treasury Stock USD mil           0 0 0 0 0              
Equity Before Minority Interest USD mil           -5,656 -6,334 -7,926 -8,016 -7,891              
Minority Interest USD mil           0 0 0 0 0              
Equity USD mil           -5,656 -6,334 -7,926 -8,016 -7,891              
growth rates                                  
Total Asset Growth % ...         -32.0 -3.05 -22.2 26.7 11.9              
Shareholders' Equity Growth % ...         -680 12.0 25.1 1.14 -1.56              
Net Debt Growth % ...         133 -1.67 18.1 9.04 2.35              
Total Debt Growth % ...         132 7.42 2.73 11.9 3.34              
ratios                                  
Total Debt USD mil           9,127 9,804 10,072 11,269 11,645              
Net Debt USD mil           8,423 8,282 9,780 10,664 10,915              
Working Capital USD mil           206 281 359 ... ... ... ... ... ... ... ... ...
Capital Employed USD mil           4,202 3,085 3,282 ... ... ... ... ... ... ... ... ...
Net Debt/Equity %           -149 -131 -123 -133 -138              
Current Ratio           1.08 1.66 0.928 0.991 1.01   ... ... ... ... ... ...
Quick Ratio           0.785 1.27 0.656 0.772 0.755   ... ... ... ... ... ...
cash flow Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
cash flow                                  
Net Profit USD mil           1,643 1,340 1,542 1,294 904              
Depreciation USD mil           276 253 137 112 146              
Non-Cash Items USD mil           -37.0 -306 -434 -14.0 167              
Change in Working Capital USD mil           -43.0 -257 -69.0 -77.0 88.0              
Total Cash From Operations USD mil           1,248 1,030 1,176 1,315 1,305              
                                     
Capital Expenditures USD mil           -427 -318 -234 -196 -160              
Net Change in LT Investment USD mil           0 0 0 0 0   ... ... ... ... ... ...
Net Cash From Acquisitions USD mil           0 1,773 759 110 -389   ... ... ... ... ... ...
Other Investing Activities USD mil           423 17.0 -212 -2.00 214              
Total Cash From Investing USD mil           -4.00 1,472 313 -88.0 -335              
                                     
Dividends Paid USD mil           -744 -416 -462 -511 -566              
Issuance Of Shares USD mil           -5,403 -1,960 -2,390 -815 -239              
Issuance Of Debt USD mil           5,292 703 292 473 128              
Other Financing Activities USD mil           -178 -122 -60.0 -85.0 -61.0   ... ... ... ... ... ...
Total Cash From Financing USD mil           -744 -1,795 -2,620 -938 -738              
                                     
Effect of FX Rates USD mil           -34.0 61.0 -63.0 5.00 24.0   ... ... ... ... ... ...
Net Change In Cash USD mil           466 768 -1,194 294 256              
ratios                                  
Days Sales Outstanding days           21.2 24.8 36.0 38.1 34.5              
Days Sales Of Inventory days           3.77 0 0 0 0              
Days Payable Outstanding days           20.9 14.7 45.1 ... ... ... ... ... ... ... ... ...
Cash Conversion Cycle days           4.09 10.1 -9.12 ... ... ... ... ... ... ... ... ...
Cash Earnings USD mil           1,919 1,593 1,679 1,406 1,050              
Free Cash Flow USD mil           1,244 2,502 1,489 1,227 970              
Capital Expenditures (As % of Sales) %           6.72 5.41 4.11 3.50 2.83              
other ratios Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
                                   
Employees           90,000 60,000 34,000 34,000 38,000   ... ... ... ... ... ...
Operating Cost (As % of Sales) %           18.6 2.77 30.9 43.5 46.8   ... ... ... ... ... ...
Research & Development (As % of Sales) %           ... ... ... ... ... ... ... ... ... ... ... ...
Effective Tax Rate %           24.3 41.1 16.2 5.75 11.4              
Total Revenue Growth (5-year average) % ... ... ... ... ... -12.8 -15.5 -15.3 -3.20 -2.51              
Total Revenue Growth (10-year average) % ... ... ... ... ... ... ... ... ... ...              
valuation Unit 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
                                   
Market Capitalisation USD mil ... ... ... ... ... ... 27,095 28,128 30,219 32,568              
Enterprise Value (EV) USD mil ... ... ... ... ... ... 35,377 37,908 40,883 43,483              
Number Of Shares mil ... ... ... ... ... ... 355 329 313 307              
Share Price USD ... ... ... ... ... ... 75.8 86.8 96.7 106              
EV/EBITDA ... ... ... ... ... ... 11.7 15.6 19.6 25.2              
Price/Earnings (P/E) ... ... ... ... ... ... 20.1 18.5 23.4 36.1              
Price/Cash Earnings (P/CE) ... ... ... ... ... ... 16.9 17.0 21.5 31.1              
P/FCF ... ... ... ... ... ... 10.8 19.2 24.7 33.6              
Price/Book Value (P/BV) ... ... ... ... ... ... -4.25 -3.60 -3.78 -4.13              
Dividend Yield % ... ... ... ... ... ... 1.58 1.66 1.74 1.77              
Free Cash Flow Yield % ... ... ... ... ... ... 9.23 5.29 4.06 2.98              
Earnings Per Share (EPS) USD ... ... ... ... ... ... 3.77 4.69 4.14 2.94              
Cash Earnings Per Share USD ... ... ... ... ... ... 4.49 5.10 4.49 3.42              
Free Cash Flow Per Share USD ... ... ... ... ... ... 7.05 4.53 3.92 3.16              
Book Value Per Share USD ... ... ... ... ... ... -17.8 -24.1 -25.6 -25.7              
Dividend Per Share USD ... ... ... ... ... ... 1.20 1.44 1.68 1.88              
EV/Sales ... ... ... ... ... ... 6.02 6.66 7.30 7.69              
EV/EBIT ... ... ... ... ... ... 12.8 16.5 21.2 28.9              
EV/Free Cash Flow ... ... ... ... ... ... 14.1 25.5 33.3 44.8              
EV/Capital Employed ... ... ... ... ... ... 11.5 11.6 ... ... ... ... ... ... ... ... ...
Earnings Per Share Growth % ... ... ... ... ... ... ... 24.4 -11.7 -29.0              
Cash Earnings Per Share Growth % ... ... ... ... ... ... ... 13.7 -12.0 -23.9              
Book Value Per Share Growth % ... ... ... ... ... ... ... 35.0 6.31 0.365              

Get all company financials in excel:

Download Sample   $19.99

Yum! Brands's Net Debt/EBITDA fell 22.9% yoy to 4.87 in 2021

By Helgi Analytics - May 11, 2022

Yum! Brands's net debt stood at USD 11,641 mil and accounted for -139% of equity at the end of 2021. The ratio is down 0.708 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of 371% in 2015 and a low of...

Yum! Brands's Capital Expenditures fell 43.8% yoy to USD 230 mil in 2021

By Helgi Analytics - May 11, 2022

Yum! Brands invested a total of USD 230 mil in 2021, up 43.8% compared to the previous year. Historically, between 2011 - 2021, the company's investments stood at a high of USD 1,099 mil in 2012 and a low of USD 160 mil in 2020. As a ...

Yum! Brands's Net Margin rose 49.6% yoy to 23.9% in 2021

By Helgi Analytics - May 11, 2022

Yum! Brands made a net profit of USD 1,575 mil with revenues of USD 6,584 mil in 2021, up by 74.2% and up by 16.5%, respectively, compared to the previous year. This translates into a net margin of 23.9%. Historically, between 2011 and 2021, the fir...

Yum! Brands's Share Price rose 30.1% yoy to USD 138 in 2021

By Helgi Analytics - May 11, 2022

Yum! Brands stock traded at USD 138 per share at the end 2021 implying a market capitalization of USD 40,131 mil. Since the end of 2016, stock has appreciated by % implying an annual average growth of % In absolute terms, the value of the company rose ...

Yum! Brands's P/FCF fell 19.0% yoy to 27.2 in 2021

By Helgi Analytics - May 11, 2022

Yum! Brands stock traded at USD 138 per share at the end 2021 translating into a market capitalization of USD 40,131 mil. Since the end of 2016, the stock has appreciated by 0% representing an annual average growth of %. At the end of 2021, the firm trad...

More News

Yum! Brands Logo

Finance

Yum! Brands has been growing its sales by 6.84% a year on average in the last 5 years. EBITDA has grown on average by 7.2% a year during that time to total of USD 3,409 mil in 2027, or 35.5% of sales. That’s compared to 36.4% average margin seen in last five years.

The company netted USD 1,789 mil in 2027 implying ROE of -54.6% and ROCE of . Again, the average figures were -36.7% and %, respectively when looking at the previous 5 years.

Yum! Brands’s net debt amounted to USD 15,609 mil at the end of 2027, or -548% of equity. When compared to EBITDA, net debt was 4.58x, up when compared to average of 4.17x seen in the last 5 years.

Valuation

Yum! Brands stock traded at USD 111 per share at the end of 2027 resulting in a market capitalization of USD 33,522 mil. Over the previous five years, stock price grew by 0% or 0% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 14.4x and price to earnings (PE) of 18.7x as of 2027.