investorscraft@gmail.com

Intrinsic ValueYum China Holdings, Inc. (YUMC)

Previous Close$49.42
Intrinsic Value
Upside potential
Previous Close
$49.42

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, Inc. operates as a leading restaurant company in China, managing a diversified portfolio of well-known brands including KFC, Pizza Hut, and Taco Bell. The company generates revenue primarily through company-owned restaurants, franchise fees, and supply chain operations, leveraging its extensive network to serve urban and suburban markets. Yum China benefits from strong brand recognition, localized menus, and digital integration, positioning it as a dominant player in China's fast-food industry. Its hybrid model of owned and franchised stores ensures scalability while maintaining quality control. The company also invests heavily in digital platforms and delivery services to capture the growing demand for convenience. With a focus on innovation and customer experience, Yum China maintains a competitive edge in a highly fragmented market, consistently outperforming smaller rivals through operational efficiency and brand loyalty.

Revenue Profitability And Efficiency

In FY 2024, Yum China reported revenue of $11.3 billion, with net income of $911 million, reflecting a net margin of approximately 8.1%. Diluted EPS stood at $2.34, supported by robust operating cash flow of $1.42 billion. Capital expenditures totaled $705 million, indicating continued investment in store expansion and digital infrastructure. The company's ability to maintain profitability amid inflationary pressures underscores its pricing power and cost management.

Earnings Power And Capital Efficiency

Yum China demonstrates strong earnings power, with operating cash flow covering capital expenditures by a factor of two. The company’s capital efficiency is evident in its disciplined store rollout and supply chain optimization. Despite higher debt levels, interest coverage remains healthy, supported by stable cash flows. The firm’s focus on high-return investments, such as digital transformation and delivery networks, enhances long-term earnings potential.

Balance Sheet And Financial Health

Yum China’s balance sheet shows $723 million in cash and equivalents against total debt of $2.41 billion, resulting in a net debt position of $1.69 billion. The debt-to-equity ratio appears manageable given the company’s cash flow generation. Liquidity remains adequate, with operating cash flow comfortably servicing obligations. The financial structure supports continued growth while maintaining flexibility for shareholder returns.

Growth Trends And Dividend Policy

Yum China has consistently expanded its store count, targeting underserved markets and digital sales channels. The company paid a dividend of $0.72 per share in FY 2024, reflecting a commitment to returning capital to shareholders. Growth initiatives focus on menu innovation, delivery partnerships, and tier-2/3 city penetration. Same-store sales growth remains a key metric, though macroeconomic headwinds could temper near-term expansion.

Valuation And Market Expectations

The market values Yum China at a P/E multiple aligned with peers, reflecting expectations of mid-single-digit revenue growth and margin stability. Investors likely price in the company’s resilience to economic cycles and its ability to capitalize on China’s evolving consumer preferences. Valuation metrics suggest cautious optimism, balancing growth potential against regulatory and competitive risks.

Strategic Advantages And Outlook

Yum China’s strategic advantages include its first-mover status in China, strong supply chain, and digital ecosystem. The outlook remains positive, driven by urbanization, rising disposable incomes, and operational scalability. However, geopolitical tensions and local competition pose risks. The company’s ability to adapt to changing consumer trends and regulatory environments will be critical to sustaining long-term growth.

Sources

10-K, investor presentations

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