XNASWEN
Market cap3.09bUSD
Jan 08, Last price
15.30USD
1D
-1.36%
1Q
-15.81%
Jan 2017
12.28%
Name
Wendys Co
Chart & Performance
Profile
The Wendy's Company, together with its subsidiaries, operates as a quick-service restaurant company. It operates through three segments: Wendy's U.S., Wendy's International, and Global Real Estate & Development. The company is involved in operating, developing, and franchising a system of quick-service restaurants specializing in hamburger sandwiches. As of January 2, 2022, it operated approximately 403 company-operated restaurants; 5,535 franchised restaurants in the United States; and 1,006 franchised restaurants internationally. The company also owns and leases real estate properties. It owns 485 and leases 1,235 properties, which are leased or subleased to franchisees. The company was formerly known as Wendy's/Arby's Group, Inc. and changed its name to The Wendy's Company in July 2011. The Wendy's Company was founded in 1969 and is headquartered in Dublin, Ohio.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2023‑00 | 2022‑00 | 2021‑00 | 2019‑12 | 2018‑12 | 2017‑12 | 2017‑00 | 2016‑00 | |
Income | |||||||||
Revenues | 2,181,578 15.00% | 2,095,505 10.46% | |||||||
Cost of revenue | 1,655,074 | 1,629,727 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 526,504 | 465,778 | |||||||
NOPBT Margin | 24.13% | 22.23% | |||||||
Operating Taxes | 74,978 | 66,135 | |||||||
Tax Rate | 14.24% | 14.20% | |||||||
NOPAT | 451,526 | 399,643 | |||||||
Net income | 204,440 2.02% | 177,370 -11.49% | |||||||
Dividends | (209,253) | (106,779) | |||||||
Dividend yield | 5.08% | 2.19% | |||||||
Proceeds from repurchase of equity | (189,554) | (50,253) | |||||||
BB yield | 4.60% | 1.03% | |||||||
Debt | |||||||||
Debt current | 168,456 | 95,686 | |||||||
Long-term debt | 5,418,631 | 5,616,488 | |||||||
Deferred revenue | 90,231 | ||||||||
Other long-term liabilities | 450,196 | 98,849 | |||||||
Net debt | 4,722,941 | 4,602,920 | |||||||
Cash flow | |||||||||
Cash from operating activities | 345,416 | 259,904 | |||||||
CAPEX | (85,021) | (85,544) | |||||||
Cash from investing activities | (86,546) | (77,776) | |||||||
Cash from financing activities | (504,303) | 288,674 | |||||||
FCF | 453,385 | 478,563 | |||||||
Balance | |||||||||
Cash | 516,037 | 745,889 | |||||||
Long term investments | 348,109 | 363,365 | |||||||
Excess cash | 755,067 | 1,004,479 | |||||||
Stockholders' equity | 398,530 | 397,615 | |||||||
Invested Capital | 4,570,822 | 4,508,836 | |||||||
ROIC | 10.39% | 9.26% | |||||||
ROCE | 10.60% | 9.00% | |||||||
EV | |||||||||
Common stock shares outstanding | 211,534 | 215,839 | |||||||
Price | 19.48 -18.32% | 22.63 -5.12% | |||||||
Market cap | 4,120,682 -23.01% | 4,884,437 -8.74% | |||||||
EV | 8,843,623 | 9,487,357 | |||||||
EBITDA | 675,071 | 601,586 | |||||||
EV/EBITDA | 13.10 | 15.77 | |||||||
Interest | 124,061 | 122,319 | |||||||
Interest/NOPBT | 23.56% | 26.26% |