XNYS
MCD
Market cap223bUSD
Mar 31, Last price
312.37USD
1D
1.72%
1Q
7.75%
Jan 2017
156.63%
Name
McDonald's Corp
Chart & Performance
Profile
McDonald's Corporation operates and franchises McDonald's restaurants in the United States and internationally. Its restaurants offer hamburgers and cheeseburgers, chicken sandwiches and nuggets, wraps, fries, salads, oatmeal, shakes, desserts, sundaes, soft serve cones, bakery items, soft drinks, coffee, and beverages and other beverages, as well as breakfast menu, including biscuit and bagel sandwiches, breakfast burritos, hotcakes, and other sandwiches. As of December 31, 2021, the company operated 40,031 restaurants. McDonald's Corporation was founded in 1940 and is headquartered in Chicago, Illinois.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 25,920,000 1.67% | 25,493,700 9.97% | 23,182,600 -0.17% | |||||||
Cost of revenue | 11,656,000 | 10,931,200 | 9,975,400 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 14,264,000 | 14,562,500 | 13,207,200 | |||||||
NOPBT Margin | 55.03% | 57.12% | 56.97% | |||||||
Operating Taxes | 2,121,000 | 2,053,400 | 1,648,000 | |||||||
Tax Rate | 14.87% | 14.10% | 12.48% | |||||||
NOPAT | 12,143,000 | 12,509,100 | 11,559,200 | |||||||
Net income | 8,223,000 -2.90% | 8,468,800 37.09% | 6,177,400 -18.13% | |||||||
Dividends | (4,870,000) | (4,532,800) | (4,168,200) | |||||||
Dividend yield | 2.33% | 2.09% | 2.13% | |||||||
Proceeds from repurchase of equity | (2,553,000) | (3,054,300) | (3,647,800) | |||||||
BB yield | 1.22% | 1.41% | 1.87% | |||||||
Debt | ||||||||||
Debt current | 3,568,600 | 661,100 | ||||||||
Long-term debt | 64,836,000 | 63,956,400 | 60,172,300 | |||||||
Deferred revenue | 790,100 | 757,800 | ||||||||
Other long-term liabilities | 1,892,000 | 1,312,900 | 1,843,700 | |||||||
Net debt | 61,041,000 | 61,865,500 | 57,185,100 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 9,447,000 | 9,611,900 | 7,386,700 | |||||||
CAPEX | (2,775,000) | (2,357,400) | (1,899,200) | |||||||
Cash from investing activities | (5,346,000) | (3,184,500) | (2,678,100) | |||||||
Cash from financing activities | (7,495,000) | (4,374,100) | (6,580,200) | |||||||
FCF | 12,782,800 | 9,336,600 | 13,492,500 | |||||||
Balance | ||||||||||
Cash | 1,085,000 | 4,579,300 | 2,583,800 | |||||||
Long term investments | 2,710,000 | 1,080,200 | 1,064,500 | |||||||
Excess cash | 2,499,000 | 4,384,815 | 2,489,170 | |||||||
Stockholders' equity | (2,553,000) | 61,040,500 | 57,073,900 | |||||||
Invested Capital | 51,960,000 | 46,790,685 | 42,277,930 | |||||||
ROIC | 24.59% | 28.09% | 27.07% | |||||||
ROCE | 27.79% | 27.55% | 28.24% | |||||||
EV | ||||||||||
Common stock shares outstanding | 721,900 | 732,300 | 741,300 | |||||||
Price | 289.89 -2.23% | 296.51 12.51% | 263.53 -1.69% | |||||||
Market cap | 209,271,591 -3.62% | 217,134,273 11.15% | 195,354,789 -3.07% | |||||||
EV | 270,312,591 | 278,999,773 | 252,539,889 | |||||||
EBITDA | 16,361,000 | 16,540,700 | 15,077,800 | |||||||
EV/EBITDA | 16.52 | 16.87 | 16.75 | |||||||
Interest | 1,506,000 | 1,360,800 | 1,207,000 | |||||||
Interest/NOPBT | 10.56% | 9.34% | 9.14% |