XNYSUSFD
Market cap15bUSD
Dec 27, Last price
68.17USD
1D
-0.45%
1Q
13.31%
Jan 2017
148.07%
IPO
172.35%
Name
US Foods Holding Corp
Chart & Performance
Profile
US Foods Holding Corp., through its subsidiary, US Foods, Inc., markets and distributes fresh, frozen, and dry food and non-food products to foodservice customers in the United States. The company's customers include independently owned single and multi-unit restaurants, regional concepts, national restaurant chains, hospitals, nursing homes, hotels and motels, country clubs, government and military organizations, colleges and universities, and retail locations. As of July 06, 2022, it operated 70 broadline facilities; and 80 cash and carry locations. The company was formerly known as USF Holding Corp. and changed its name to US Foods Holding Corp. in February 2016. US Foods Holding Corp. was incorporated in 2007 and is headquartered in Rosemont, 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 | 2022‑00 | 2021‑00 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 35,597,000 20.72% | 34,057,000 48.82% | 29,487,000 28.85% | |||||||
Cost of revenue | 34,566,000 | 33,451,000 | 29,052,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,031,000 | 606,000 | 435,000 | |||||||
NOPBT Margin | 2.90% | 1.78% | 1.48% | |||||||
Operating Taxes | 172,000 | 96,000 | 50,000 | |||||||
Tax Rate | 16.68% | 15.84% | 11.49% | |||||||
NOPAT | 859,000 | 510,000 | 385,000 | |||||||
Net income | 506,000 208.54% | 265,000 -217.26% | 164,000 -172.57% | |||||||
Dividends | (7,000) | (37,000) | (28,000) | |||||||
Dividend yield | 0.06% | 0.48% | 0.36% | |||||||
Proceeds from repurchase of equity | (294,000) | 1,000 | 21,000 | |||||||
BB yield | 2.59% | -0.01% | -0.27% | |||||||
Debt | ||||||||||
Debt current | 373,000 | 291,000 | 278,000 | |||||||
Long-term debt | 5,137,000 | 5,020,000 | 5,196,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 204,000 | 446,000 | 479,000 | |||||||
Net debt | 5,203,000 | 5,069,000 | 5,300,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,140,000 | 765,000 | 419,000 | |||||||
CAPEX | (309,000) | (265,000) | (274,000) | |||||||
Cash from investing activities | (495,000) | (255,000) | (262,000) | |||||||
Cash from financing activities | (587,000) | (447,000) | (837,000) | |||||||
FCF | 571,000 | 215,000 | 160,000 | |||||||
Balance | ||||||||||
Cash | 269,000 | 211,000 | 148,000 | |||||||
Long term investments | 38,000 | 31,000 | 26,000 | |||||||
Excess cash | ||||||||||
Stockholders' equity | 1,397,000 | 1,473,000 | 1,299,000 | |||||||
Invested Capital | 10,155,000 | 9,921,000 | 9,895,000 | |||||||
ROIC | 8.57% | 5.01% | 3.79% | |||||||
ROCE | 9.87% | 5.93% | 4.26% | |||||||
EV | ||||||||||
Common stock shares outstanding | 250,000 | 226,000 | 225,000 | |||||||
Price | 45.41 30.38% | 34.02 2.13% | 34.83 4.56% | |||||||
Market cap | 11,352,500 44.86% | 7,688,520 4.92% | 7,836,750 6.94% | |||||||
EV | 16,555,500 | 13,291,520 | 13,670,750 | |||||||
EBITDA | 1,426,000 | 978,000 | 813,000 | |||||||
EV/EBITDA | 11.61 | 13.59 | 16.82 | |||||||
Interest | 324,000 | 255,000 | 213,000 | |||||||
Interest/NOPBT | 31.43% | 42.08% | 48.97% |