XNASSBUX
Market cap99bUSD
Dec 23, Last price
87.44USD
1D
-0.60%
1Q
-7.42%
Jan 2017
57.49%
Name
Starbucks Corp
Chart & Performance
Profile
Starbucks Corporation, together with its subsidiaries, operates as a roaster, marketer, and retailer of specialty coffee worldwide. The company operates through three segments: North America, International, and Channel Development. Its stores offer coffee and tea beverages, roasted whole beans and ground coffees, single serve products, and ready-to-drink beverages; and various food products, such as pastries, breakfast sandwiches, and lunch items. The company also licenses its trademarks through licensed stores, and grocery and foodservice accounts. The company offers its products under the Starbucks, Teavana, Seattle's Best Coffee, Evolution Fresh, Ethos, Starbucks Reserve, and Princi brands. As of October 3, 2021, it operated 16,826 company-operated and licensed stores in North America; and 17,007 company-operated and licensed stores internationally. The company was founded in 1971 and is based in Seattle, Washington.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | ||||||||||
Revenues | 36,176,200 0.56% | 35,975,600 11.55% | 32,250,300 10.98% | |||||||
Cost of revenue | 28,990,400 | 28,570,700 | 25,911,200 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,185,800 | 7,404,900 | 6,339,100 | |||||||
NOPBT Margin | 19.86% | 20.58% | 19.66% | |||||||
Operating Taxes | 1,207,300 | 1,277,200 | 948,500 | |||||||
Tax Rate | 16.80% | 17.25% | 14.96% | |||||||
NOPAT | 5,978,500 | 6,127,700 | 5,390,600 | |||||||
Net income | 3,760,900 -8.82% | 4,124,500 25.69% | 3,281,600 -21.85% | |||||||
Dividends | (2,585,000) | (2,431,800) | (2,263,300) | |||||||
Dividend yield | 2.33% | 2.31% | 2.32% | |||||||
Proceeds from repurchase of equity | (1,158,700) | (817,000) | (3,911,400) | |||||||
BB yield | 1.05% | 0.78% | 4.01% | |||||||
Debt | ||||||||||
Debt current | 4,175,100 | 4,402,700 | 3,169,700 | |||||||
Long-term debt | 33,325,800 | 30,672,500 | 29,396,000 | |||||||
Deferred revenue | 6,101,800 | 6,279,700 | ||||||||
Other long-term liabilities | 6,619,800 | 513,800 | 610,500 | |||||||
Net debt | 33,217,800 | 30,434,900 | 28,792,500 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,095,600 | 6,008,700 | 4,397,300 | |||||||
CAPEX | (2,777,500) | (2,333,600) | (1,841,300) | |||||||
Cash from investing activities | (2,699,200) | (2,270,800) | (2,146,300) | |||||||
Cash from financing activities | (3,718,200) | (2,990,600) | (5,638,000) | |||||||
FCF | 3,826,500 | 4,904,100 | 5,420,000 | |||||||
Balance | ||||||||||
Cash | 3,543,200 | 3,953,000 | 3,182,900 | |||||||
Long term investments | 739,900 | 687,300 | 590,300 | |||||||
Excess cash | 2,474,290 | 2,841,520 | 2,160,685 | |||||||
Stockholders' equity | (7,764,200) | (8,025,900) | (8,904,000) | |||||||
Invested Capital | 34,208,600 | 32,046,400 | 30,566,500 | |||||||
ROIC | 18.05% | 19.57% | 17.43% | |||||||
ROCE | 27.17% | 30.81% | 29.26% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,137,300 | 1,151,300 | 1,158,500 | |||||||
Price | 97.36 6.67% | 91.27 8.32% | 84.26 -25.38% | |||||||
Market cap | 110,727,528 5.38% | 105,079,151 7.65% | 97,615,210 -27.08% | |||||||
EV | 143,952,628 | 135,521,051 | 126,415,610 | |||||||
EBITDA | 8,778,200 | 8,855,200 | 7,868,500 | |||||||
EV/EBITDA | 16.40 | 15.30 | 16.07 | |||||||
Interest | 562,000 | 550,100 | 482,900 | |||||||
Interest/NOPBT | 7.82% | 7.43% | 7.62% |