Valuation Yum China Holdings, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 09/12/2025 GMT			5-day change	1st Jan Change
46.01 ^USD	0.00%		-4.80%	-4.48%

12-07	Yum China Holdings, Inc.(SEHK:9987) added to Hang Seng China Enterprises Index	CI
11-25	Yum China Holdings Insider Sold Shares Worth $395,268, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	23,940	21,338	22,835	17,281	18,212	16,358	-	-
Change	-	-10.87%	7.02%	-24.32%	5.39%	-10.18%	-	-
Enterprise Value (EV) ¹	19,705	17,382	19,725	14,893	16,544	14,543	14,700	14,225
Change	-	-11.79%	13.48%	-24.49%	11.09%	-12.1%	1.07%	-3.23%
P/E ratio	29.3x	21.9x	52.5x	21.5x	20.7x	18.6x	16.2x	14.5x
PBR	3.59x	3.02x	3.53x	2.7x	3.28x	3.2x	3.15x	2.84x
PEG	-	1.3x	-1x	0.2x	1.1x	2.98x	1.1x	1.2x
Capitalization / Revenue	2.9x	2.17x	2.39x	1.57x	1.61x	1.4x	1.32x	1.25x
EV / Revenue	2.38x	1.76x	2.06x	1.36x	1.46x	1.24x	1.19x	1.09x
EV / EBITDA	15.8x	13.1x	15.3x	9.24x	9.81x	8.15x	7.61x	6.88x
EV / EBIT	26.9x	12.5x	31.4x	13.5x	14.2x	11.4x	10.5x	9.35x
EV / FCF	28.4x	39.3x	26.9x	19.5x	23.2x	16.9x	15.8x	13.5x
FCF Yield	3.53%	2.54%	3.72%	5.12%	4.32%	5.92%	6.34%	7.42%
Dividend per Share ²	0.24	0.48	0.48	0.52	0.64	0.9059	0.9942	1.148
Rate of return	0.42%	0.96%	0.88%	1.23%	1.33%	1.97%	2.16%	2.49%
EPS ²	1.95	2.28	1.04	1.97	2.33	2.476	2.84	3.183
Distribution rate	12.3%	21.1%	46.2%	26.4%	27.5%	36.6%	35%	36.1%
Net sales ¹	8,263	9,853	9,569	10,978	11,303	11,689	12,352	13,038
EBITDA ¹	1,248	1,330	1,286	1,611	1,687	1,784	1,932	2,067
EBIT ¹	732	1,386	629	1,106	1,162	1,278	1,399	1,521
Net income ¹	784	990	442	827	911	923.7	1,010	1,094
Net Debt ¹	-4,235	-3,956	-3,110	-2,388	-1,668	-1,815	-1,659	-2,134
Reference price ²	57.09	49.84	54.65	42.43	48.17	46.01	46.01	46.01
Nbr of stocks (in thousands)	419,344	428,127	417,839	407,291	378,084	355,537	-	-
Announcement Date	03/02/21	08/02/22	07/02/23	06/02/24	06/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
YUM CHINA HOLDINGS, INC.	18.59x	1.24x	8.15x	1.97%	16.36B
MCDONALD'S CORPORATION	25.95x	9.75x	17.79x	2.31%	221B
CHIPOTLE MEXICAN GRILL, INC.	29.44x	3.67x	18.8x	-.--%	44.44B
YUM! BRANDS, INC.	26.16x	6.22x	17.7x	1.99%	39.57B
RESTAURANT BRANDS INTERNATIONAL INC.	24.26x	3.84x	12.12x	3.45%	23.5B
DOMINO'S PIZZA INC.	23.79x	3.84x	18.22x	1.65%	14.14B
WINGSTOP INC.	40.19x	11.24x	32.59x	0.47%	6.83B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	26.22x	-	-	0.88%	5.41B
AMERICANA RESTAURANTS INTERNATIONAL PLC	21.03x	1.72x	7.65x	3.41%	4B
Average	26.18x	5.19x	16.63x	1.79%	41.65B
Weighted average by Cap.	26.09x	7.60x	17.29x	1.99%