investorscraft@gmail.com

Intrinsic ValueYum China Holdings, Inc. (9987.HK)

Previous CloseHK$389.00
Intrinsic Value
Upside potential
Previous Close
HK$389.00

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 China's largest restaurant company, dominating the quick-service and casual dining sectors through its iconic KFC and Pizza Hut brands alongside emerging concepts like Little Sheep hot pot and Huang Ji Huang. The company generates revenue through a hybrid model of company-owned restaurants and franchising, supplemented by its V-Gold Mall e-commerce platform that extends its brand reach beyond physical locations. Operating over 12,000 restaurants across approximately 1,700 Chinese cities, Yum China maintains unparalleled scale and distribution network depth in the world's largest consumer market. Its multi-brand strategy targets diverse consumer segments and occasions, from Western-style fast food to traditional Chinese cuisine and premium coffee offerings through Lavazza partnerships. This extensive footprint and brand portfolio create significant competitive moats through operational efficiency, supply chain integration, and localized menu innovation that resonates with Chinese consumers' evolving preferences.

Revenue Profitability And Efficiency

Yum China generated HKD 11.3 billion in revenue with net income of HKD 911 million, demonstrating solid operational performance. The company maintained healthy cash generation with HKD 1.42 billion in operating cash flow, supporting ongoing investments and shareholder returns. Operating efficiency is evidenced by disciplined capital allocation despite challenging market conditions.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 2.33, reflecting its earnings capacity across its extensive restaurant network. Capital expenditures of HKD 705 million indicate continued investment in store renovations, digital capabilities, and new unit growth. This balanced approach supports both current profitability and future expansion opportunities.

Balance Sheet And Financial Health

Yum China maintains a robust financial position with HKD 723 million in cash and equivalents against HKD 2.41 billion in total debt. This conservative leverage profile provides flexibility to navigate market volatility while funding strategic initiatives. The strong liquidity position supports both operational needs and growth investments.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns through a substantial dividend of HKD 6.88 per share. This policy reflects confidence in sustainable cash generation despite economic headwinds. Growth initiatives focus on digital transformation, menu innovation, and strategic market penetration across tiered cities.

Valuation And Market Expectations

With a market capitalization of approximately HKD 126.2 billion, the market values Yum China as a stable consumer defensive play, evidenced by its low beta of 0.21. This valuation reflects expectations of resilient performance despite economic cycles, given its market leadership and defensive characteristics.

Strategic Advantages And Outlook

Yum China's scale, brand portfolio diversity, and deep market penetration provide significant competitive advantages. The company's outlook remains cautiously optimistic, leveraging digital capabilities and supply chain efficiencies to drive sustainable growth while adapting to evolving consumer preferences and economic conditions in China.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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