Financials Yum China Holdings, Inc.

Equities

YUMC

US98850P1093

Restaurants & Bars

Market Closed - Nyse Other stock markets 04:00:02 2024-04-26 pm EDT			5-day change	1st Jan Change
39.65 ^USD	+1.56%		+6.87%	-6.55%

Mar. 06	HSBC Cuts Yum China Holdings' Price Target to $51.30 From $66.80, Maintains Buy Rating	MT
Feb. 16	Yum China Grants Equity Awards to Employees	MT

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	18,092	23,940	21,338	22,871	17,281	15,487	-	-
Enterprise Value (EV) ¹	16,435	19,705	17,382	19,761	14,893	13,466	12,980	12,689
P/E ratio	26.1 x	29.3 x	21.9 x	52.5 x	21.5 x	18.2 x	15.9 x	13.7 x
Yield	1%	0.42%	0.96%	0.88%	1.23%	1.59%	1.72%	1.91%
Capitalization / Revenue	2.06 x	2.9 x	2.17 x	2.39 x	1.57 x	1.3 x	1.18 x	1.07 x
EV / Revenue	1.87 x	2.38 x	1.76 x	2.07 x	1.36 x	1.13 x	0.98 x	0.88 x
EV / EBITDA	11.9 x	15.8 x	13.1 x	15.4 x	9.24 x	7.63 x	6.59 x	5.73 x
EV / FCF	21.9 x	28.4 x	39.3 x	26.9 x	19.5 x	17.8 x	13.6 x	12.1 x
FCF Yield	4.56%	3.53%	2.54%	3.71%	5.12%	5.61%	7.33%	8.28%
Price to Book	5.87 x	3.59 x	3.02 x	3.53 x	2.7 x	2.59 x	2.37 x	2.23 x
Nbr of stocks (in thousands)	376,829	419,344	428,127	418,494	407,291	390,589	-	-
Reference price ²	48.01	57.09	49.84	54.65	42.43	39.65	39.65	39.65
Announcement Date	2/5/20	2/3/21	2/8/22	2/7/23	2/6/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	8,776	8,263	9,853	9,569	10,978	11,946	13,179	14,442
EBITDA ¹	1,378	1,248	1,330	1,286	1,611	1,766	1,968	2,216
EBIT ¹	912	732	1,386	629	1,106	1,210	1,386	1,526
Operating Margin	10.39%	8.86%	14.07%	6.57%	10.07%	10.13%	10.52%	10.56%
Earnings before Tax (EBT) ¹	1,003	1,108	1,392	687	1,226	1,336	1,489	1,643
Net income ¹	713	784	990	442	827	894.6	1,003	1,119
Net margin	8.12%	9.49%	10.05%	4.62%	7.53%	7.49%	7.61%	7.75%
EPS ²	1.840	1.950	2.280	1.040	1.970	2.180	2.492	2.895
Free Cash Flow ¹	750	695	442	734	763	754.8	952	1,051
FCF margin	8.55%	8.41%	4.49%	7.67%	6.95%	6.32%	7.22%	7.27%
FCF Conversion (EBITDA)	54.43%	55.69%	33.23%	57.08%	47.36%	42.74%	48.37%	47.4%
FCF Conversion (Net income)	105.19%	88.65%	44.65%	166.06%	92.26%	84.37%	94.94%	93.92%
Dividend per Share ²	0.4800	0.2400	0.4800	0.4800	0.5200	0.6301	0.6805	0.7580
Announcement Date	2/5/20	2/3/21	2/8/22	2/7/23	2/6/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2019 S2	2020 S1	2020 S2	2021 S1	2021 Q3	2021 Q4	2021 S2	2022 Q1	2022 Q2	2022 S1	2022 Q3	2022 Q4	2022 S2	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2023 S2	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4	2024 S2	2025 Q1
Net sales ¹	4,348	3,656	4,607	5,008	2,554	2,291	4,845	2,668	2,128	4,796	2,685	2,088	4,773	2,917	2,654	5,571	2,914	2,493	5,407	3,041	2,875	5,707	3,237	2,812	6,024	3,687
EBITDA ¹	-	-	-	-	300	177	-	365	257	-	475	189	-	539	388	-	441	243	684	540	479.7	-	560.3	314.2	-	613
EBIT ¹	-	-	-	582	178	633	811	191	81	272	316	41	357	416	257	673	323	110	433	364.6	281.1	582.8	382.1	167.5	586.1	429.7
Operating Margin	-	-	-	11.62%	6.97%	27.63%	16.74%	7.16%	3.81%	5.67%	11.77%	1.96%	7.48%	14.26%	9.68%	12.08%	11.08%	4.41%	8.01%	11.99%	9.78%	10.21%	11.8%	5.95%	9.73%	11.65%
Earnings before Tax (EBT) ¹	-	-	-	-	155	635	-	166	115	-	326	80	-	437	286	-	365	138	503	408.9	323.5	-	422.7	178	-	447.2
Net income ¹	-	-	-	-	104	475	-	100	83	-	206	53	-	289	197	-	244	97	341	270.9	221.1	-	282.5	113.6	-	290.6
Net margin	-	-	-	-	4.07%	20.73%	-	3.75%	3.9%	-	7.67%	2.54%	-	9.91%	7.42%	-	8.37%	3.89%	6.31%	8.91%	7.69%	-	8.73%	4.04%	-	7.88%
EPS ²	0.8100	0.5000	1.450	0.9500	0.2400	1.100	1.330	0.2300	0.2000	0.4300	0.4900	0.1300	0.6100	0.6800	0.4700	1.150	0.5800	0.2300	0.8200	0.6500	0.5315	1.130	0.6710	0.3084	1.120	0.7201
Dividend per Share ²	-	-	-	-	0.1200	0.1200	-	0.1200	0.1200	-	0.1200	0.1200	-	0.1300	0.1300	-	0.1300	0.1300	-	0.1646	0.1649	-	0.1649	0.1650	-	0.1875
Announcement Date	2/5/20	7/29/20	2/3/21	7/28/21	10/27/21	2/8/22	2/8/22	5/3/22	7/28/22	7/28/22	11/1/22	2/7/23	2/7/23	5/2/23	7/31/23	7/31/23	10/31/23	2/6/24	2/6/24	-	-	-	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	1,657	4,235	3,956	3,110	2,388	2,021	2,507	2,798
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	750	695	442	734	763	755	952	1,051
ROE (net income / shareholders' equity)	24%	16.9%	14.9%	6.53%	12.8%	13.4%	14.2%	15.2%
ROA (Net income/ Total Assets)	12.3%	8.8%	8.22%	3.53%	6.93%	7.32%	7.75%	8.08%
Assets ¹	5,780	8,913	12,049	12,525	11,928	12,220	12,946	13,846
Book Value Per Share ²	8.180	15.90	16.50	15.50	15.70	15.30	16.70	17.80
Cash Flow per Share ²	3.050	2.770	2.610	3.320	3.510	4.030	4.680	5.420
Capex ¹	435	419	689	679	710	781	814	846
Capex / Sales	4.96%	5.07%	6.99%	7.1%	6.47%	6.53%	6.18%	5.86%
Announcement Date	2/5/20	2/3/21	2/8/22	2/7/23	2/6/24	-	-	-

¹USD in Million²USD

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Yum China Holdings, Inc.

Trading Rating

Investor Rating

ESG Refinitiv

A+

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

39.65 USD

Average target price

56.11 USD

Spread / Average Target

+41.52%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Quick Service Restaurants

	1st Jan change	Capi.
YUM CHINA HOLDINGS, INC.	-6.55%	15.49B
CHIPOTLE MEXICAN GRILL, INC.	+39.35%	87.54B
YUM! BRANDS, INC.	+8.50%	39.89B
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP	-5.41%	23.95B
RESTAURANT BRANDS INTERNATIONAL INC.	-5.52%	23.36B
DOMINO'S PIZZA INC.	+21.07%	17.38B
WINGSTOP INC.	+49.10%	11.24B
AMERICANA RESTAURANTS INTERNATIONAL PLC	+4.47%	7.5B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	+12.44%	5.8B
THE WENDY'S COMPANY	+3.39%	4.14B

Quick Service Restaurants