investorscraft@gmail.com

Intrinsic ValueYum China Holdings, Inc. (0M30.L)

Previous Close£49.62
Intrinsic Value
Upside potential
Previous Close
£49.62

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yum China Holdings, Inc. is a dominant player in China's fast-food and casual dining sector, operating a diversified portfolio of brands including KFC, Pizza Hut, and Little Sheep. The company leverages a hybrid model of company-owned and franchised restaurants, ensuring broad geographic reach while maintaining quality control. Its core revenue streams include restaurant sales, franchise fees, and e-commerce through the V-Gold Mall platform, which complements its food offerings with general merchandise. Yum China capitalizes on China's growing middle class and urbanization trends, positioning itself as a leader in Western-style fast food while adapting menus to local tastes. The company's multi-brand strategy mitigates reliance on any single concept, providing resilience against shifting consumer preferences. With over 12,000 locations across 1,700 cities, Yum China benefits from extensive scale advantages in procurement, logistics, and brand recognition. Its recent expansion into coffee (Lavazza, COFFii & JOY) and hot pot (Little Sheep) demonstrates strategic diversification beyond its core fried chicken and pizza offerings.

Revenue Profitability And Efficiency

Yum China reported $11.3 billion in revenue for the latest fiscal year, with net income of $911 million, reflecting an 8.1% net margin. The company generated $1.42 billion in operating cash flow, demonstrating solid conversion of sales to cash. Capital expenditures of $705 million indicate ongoing investment in store expansion and digital capabilities, with a focus on maintaining its market-leading position in China's competitive restaurant sector.

Earnings Power And Capital Efficiency

The company's diluted EPS of $2.34 reflects efficient use of its capital base, supported by strong brand equity and operational scale. Yum China's asset-light franchise model contributes to high returns on invested capital, while company-owned stores allow for greater control over customer experience and profitability. The dual approach optimizes capital allocation across different market tiers and city clusters.

Balance Sheet And Financial Health

Yum China maintains a robust balance sheet with $723 million in cash against $2.41 billion of total debt, providing adequate liquidity for operations and growth initiatives. The company's financial position supports both organic expansion and potential strategic acquisitions, with sufficient flexibility to navigate China's dynamic consumer market conditions.

Growth Trends And Dividend Policy

Yum China has demonstrated consistent growth through store expansion and same-store sales improvements, supported by digital ordering and delivery capabilities. The company pays a $0.56 per share dividend, reflecting a balanced approach to returning capital while reinvesting for growth. Its expansion into lower-tier cities and development of new brand concepts provide multiple avenues for future revenue growth.

Valuation And Market Expectations

With a market capitalization of $15.97 billion and a beta of 0.262, Yum China is valued as a relatively stable player in the consumer cyclical sector. The valuation reflects expectations of steady growth in China's restaurant market, tempered by competitive pressures and macroeconomic factors affecting consumer spending.

Strategic Advantages And Outlook

Yum China's primary advantages include its first-mover position in China's QSR market, extensive distribution network, and strong local market knowledge. The company is well-positioned to benefit from China's ongoing consumption upgrade, though it faces challenges from local competitors and potential economic headwinds. Digital innovation and menu localization will likely remain key focus areas for maintaining market leadership.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount