XNYSMCD
Market cap209bUSD
Dec 20, Last price
292.68USD
1D
0.84%
1Q
-1.40%
Jan 2017
140.45%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 25,493,700 9.97% | 23,182,600 -0.17% | 23,222,900 20.90% | |||||||
Cost of revenue | 10,931,200 | 9,975,400 | 10,642,700 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 14,562,500 | 13,207,200 | 12,580,200 | |||||||
NOPBT Margin | 57.12% | 56.97% | 54.17% | |||||||
Operating Taxes | 2,053,400 | 1,648,000 | 1,582,700 | |||||||
Tax Rate | 14.10% | 12.48% | 12.58% | |||||||
NOPAT | 12,509,100 | 11,559,200 | 10,997,500 | |||||||
Net income | 8,468,800 37.09% | 6,177,400 -18.13% | 7,545,200 59.50% | |||||||
Dividends | (4,532,800) | (4,168,200) | (3,918,600) | |||||||
Dividend yield | 2.09% | 2.13% | 1.94% | |||||||
Proceeds from repurchase of equity | (3,054,300) | (3,647,800) | 609,700 | |||||||
BB yield | 1.41% | 1.87% | -0.30% | |||||||
Debt | ||||||||||
Debt current | 3,568,600 | 661,100 | 705,500 | |||||||
Long-term debt | 63,956,400 | 60,172,300 | 61,664,500 | |||||||
Deferred revenue | 790,100 | 757,800 | 738,300 | |||||||
Other long-term liabilities | 1,312,900 | 1,843,700 | 2,977,800 | |||||||
Net debt | 61,865,500 | 57,185,100 | 56,459,600 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 9,611,900 | 7,386,700 | 9,141,500 | |||||||
CAPEX | (2,357,400) | (1,899,200) | (2,040,000) | |||||||
Cash from investing activities | (3,184,500) | (2,678,100) | (2,165,700) | |||||||
Cash from financing activities | (4,374,100) | (6,580,200) | (5,595,600) | |||||||
FCF | 9,336,600 | 13,492,500 | 11,510,800 | |||||||
Balance | ||||||||||
Cash | 4,579,300 | 2,583,800 | 4,709,200 | |||||||
Long term investments | 1,080,200 | 1,064,500 | 1,201,200 | |||||||
Excess cash | 4,384,815 | 2,489,170 | 4,749,255 | |||||||
Stockholders' equity | 61,040,500 | 57,073,900 | 54,977,600 | |||||||
Invested Capital | 46,790,685 | 42,277,930 | 43,117,545 | |||||||
ROIC | 28.09% | 27.07% | 25.66% | |||||||
ROCE | 27.55% | 28.24% | 25.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 732,300 | 741,300 | 751,800 | |||||||
Price | 296.51 12.51% | 263.53 -1.69% | 268.07 24.93% | |||||||
Market cap | 217,134,273 11.15% | 195,354,789 -3.07% | 201,535,026 25.21% | |||||||
EV | 278,999,773 | 252,539,889 | 257,994,626 | |||||||
EBITDA | 16,540,700 | 15,077,800 | 14,448,300 | |||||||
EV/EBITDA | 16.87 | 16.75 | 17.86 | |||||||
Interest | 1,360,800 | 1,207,000 | 1,185,800 | |||||||
Interest/NOPBT | 9.34% | 9.14% | 9.43% |