investorscraft@gmail.com

Intrinsic ValueYum China Holdings Inc (0YU.DE)

Previous Close50.42
Intrinsic Value
Upside potential
Previous Close
50.42

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 operates as a leading restaurant chain operator in China, managing well-known brands such as KFC, Pizza Hut Casual Dining, and others like Little Sheep and Taco Bell. The company’s diversified portfolio spans quick-service, casual dining, and specialty concepts, catering to varied consumer preferences. With over 7,500 restaurants, it leverages a mix of dine-in, carry-out, and delivery services to maximize accessibility and convenience. Yum China dominates the Chinese market by adapting global brands to local tastes while maintaining operational efficiency and brand consistency. Its strong presence in urban and expanding suburban areas positions it as a key player in China’s growing foodservice sector. The company’s multi-brand strategy mitigates risks associated with single-concept reliance, ensuring resilience across economic cycles. Additionally, its focus on digital integration and supply chain optimization enhances competitiveness in a rapidly evolving industry.

Revenue Profitability And Efficiency

Yum China reported revenue of €11.3 billion in the latest fiscal year, with net income of €911 million, reflecting a solid margin. The company’s operating cash flow stood at €1.42 billion, supported by efficient cost management and scale advantages. Capital expenditures of €705 million indicate ongoing investments in store expansion and modernization, aligning with long-term growth objectives.

Earnings Power And Capital Efficiency

Diluted EPS of €2.26 underscores Yum China’s earnings strength, driven by high-volume sales and operational leverage. The company’s capital efficiency is evident in its ability to generate substantial cash flows relative to its debt levels, with a disciplined approach to reinvestment and shareholder returns.

Balance Sheet And Financial Health

Yum China maintains a robust balance sheet with €723 million in cash and equivalents, against total debt of €2.41 billion. This liquidity position supports flexibility for growth initiatives and potential acquisitions. The manageable debt level and strong cash generation capacity indicate sound financial health.

Growth Trends And Dividend Policy

The company demonstrates steady growth through store expansion and same-store sales improvements. A dividend per share of €0.22274 reflects a commitment to returning capital to shareholders, balanced against reinvestment needs. Yum China’s growth trajectory is supported by China’s rising middle class and urbanization trends.

Valuation And Market Expectations

With a market capitalization of €20.88 billion and a beta of 0.262, Yum China is viewed as a stable investment in the consumer cyclical sector. The valuation reflects expectations of sustained growth and market leadership, tempered by macroeconomic risks in China.

Strategic Advantages And Outlook

Yum China’s strategic advantages include its strong brand portfolio, localized menu offerings, and extensive distribution network. The outlook remains positive, driven by digital transformation and expansion into lower-tier cities. However, regulatory and competitive pressures in China’s foodservice industry warrant cautious monitoring.

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