The Walt Disney Company (DIS) Financial Ratios Annual - Discounting Cash Flows
The Walt Disney Company
DIS (NYSE)
Period Ending: LTM
(Last Twelve Months)
2024
09-28
2023
09-30
2022
10-01
2021
10-02
2020
10-03
2019
09-28
2018
09-30
2017
09-30
2016
09-30
2015
09-30
2014
09-30
2013
09-30
2012
09-30
2011
09-30
2010
09-30
2009
09-30
2008
09-30
2007
09-30
2006
09-30
2005
09-30
2004
09-30
2003
09-30
2002
09-30
2001
09-30
2000
09-30
1999
09-30
1998
09-30
1997
09-30
1996
09-30
1995
09-30
1994
09-30
1993
09-30
1992
09-30
1991
09-30
1990
09-30
1989
09-30
1988
09-30
1987
09-30
1986
09-30
1985
09-30
Price Ratios
Price to Earnings Ratio 25.06 35.24 62.94 53.83 157.9 -78.24 20.64 13.83 17.21 16.11 20.65 20.65 18.83 16.44 11.78 15.99 15.41 13.1 14.82 18.33 19.91 20.84 34.12 24.99 -239.1 65.83 41.19 27.84 27.64 35.1 21.78 18.27 67.37 23.25 23.29 15.39 23.22 16.55 22.95 20.89 15.59
Price to Sales Ratio 2.36 1.92 1.67 2.08 4.74 3.39 3.09 2.93 2.8 2.72 3.3 3.17 2.57 2.21 1.39 1.67 1.41 1.53 1.96 1.8 1.58 1.59 1.6 1.22 1.5 2.38 2.29 2.24 2.42 2.27 2.48 2.02 2.37 2.53 2.4 2.17 3.56 2.47 3.49 2.09 1.34
Price to Book Ratio 2.14 1.74 1.49 1.81 3.61 2.65 2.42 3.57 3.74 3.5 3.89 3.45 2.54 2.35 1.52 1.69 1.51 1.79 2.26 1.94 1.92 1.87 1.82 1.32 1.67 2.51 2.55 2.66 3.14 2.65 4.52 3.68 4.02 4.04 3.83 3.64 5.37 3.66 5.53 3.64 2.28
Price to Free Cash Flow Ratio 20.37 20.47 30.26 161.1 160.7 61.62 124.4 17.73 17.72 17.92 26.06 23.95 17.36 22.34 16.49 14.19 14.29 15.03 18.01 13 20.62 15.19 23.34 25.74 30.15 13.99 17.08 19.9 10.57 14.79 11.5 11.39 14.94 14.68 31.86 19.73 -492 0 0 0 0
Price to Operating Cash Flow Ratio 12.35 12.54 15.02 28.6 57.42 29.09 32.58 12.19 12.52 11.45 15.87 15.84 12.23 11.73 8.1 9.64 9.58 10.65 12.81 10.21 11.81 10.52 14.9 13.51 12.39 9.41 9.58 10.07 7.69 9.21 8.56 7.23 9.42 10.33 9.86 9.33 12.8 0 0 0 0
Price Earnings to Growth Ratio 0.425 0.318 -2.39 0.934 -0.925 0.626 -0.826 0.297 -33.05 0.984 1.39 0.794 2.39 0.69 0.498 0.982 -0.644 0 0.377 0.472 1.65 0.251 -20.47 -0.028 2.12 -8.29 -1.34 0.151 0.608 -1.45 0.835 0.064 -1.04 0.057 -1.16 0.934 0.681 0.887 0.287 0.047 0
EV to EBITDA 13.58 13.15 12.8 17.39 41.62 28.74 15.85 10.7 10.56 9.81 11.95 12.03 10.82 9.51 7.01 8.67 8.22 7.75 9.82 10.55 11.23 11.54 14.44 12.78 10.23 9.34 9.51 8.37 7.31 7.85 7.77 6.75 8.58 9.99 8.98 7.37 10.69
Liquidity Ratios
Current Ratio 0.668 0.73 1.05 1 1.08 1.32 0.892 0.942 0.811 1.01 1.03 1.14 1.21 1.07 1.14 1.11 1.33 1.01 0.993 0.937 0.965 0.847 0.959 1 1.13 1.19 1.32 1.25 1.2 0.794 2.19 1.9 1.99 1.99 1.67 1.49 1.23 0 0 0 0
Quick Ratio 0.609 0.671 0.989 0.941 1.04 1.26 0.84 0.864 0.741 0.925 0.93 1.02 1.08 0.95 1.01 0.98 1.19 0.909 0.937 0.869 0.896 0.777 0.878 0.915 1.02 1.11 1.22 1.13 1.1 0.709 1.92 1.67 1.77 1.8 1.5 1.33 1.1 0 0 0 0
Cash Ratio 0.172 0.173 0.455 0.4 0.514 0.673 0.172 0.232 0.205 0.274 0.261 0.257 0.336 0.264 0.263 0.247 0.382 0.259 0.322 0.236 0.188 0.185 0.183 0.158 0.099 0.1 0.054 0.017 0.034 0.025 0.354 0.065 0.129 0.325 0.477 0.483 0.214 0 0 0 0
Debt Ratio 0.219 0.248 0.243 0.238 0.267 0.291 0.242 0.212 0.264 0.219 0.197 0.176 0.176 0.191 0.194 0.18 0.201 0.234 0.254 0.225 0.235 0.257 0.262 0.282 0.224 0.21 0.268 0.282 0.293 0.331 0.204 0.229 0.203 0.205 0.235 0.198 0.129 0.083 0.139 0.173 0.284
Debt to Equity Ratio 0.411 0.484 0.503 0.509 0.614 0.701 0.529 0.428 0.612 0.466 0.389 0.33 0.315 0.36 0.374 0.333 0.377 0.453 0.502 0.425 0.476 0.53 0.551 0.603 0.431 0.393 0.557 0.603 0.64 0.767 0.449 0.533 0.474 0.472 0.572 0.454 0.283 0.18 0.287 0.381 0.695
Long Term Debt to Capitalization 0.259 0.279 0.298 0.323 0.354 0.388 0.3 0.259 0.316 0.276 0.223 0.219 0.22 0.212 0.226 0.213 0.254 0.256 0.279 0.254 0.279 0.265 0.309 0.347 0.283 0.224 0.307 0.33 0.322 0.333 0.31 0.339 0.322 0.303 0.35 0.263 0.102 0.152 0.223 0.276 0.41
Total Debt to Capitalization 0.291 0.326 0.334 0.337 0.381 0.412 0.346 0.3 0.38 0.318 0.28 0.248 0.239 0.265 0.272 0.25 0.274 0.312 0.334 0.298 0.322 0.346 0.355 0.376 0.301 0.282 0.358 0.376 0.39 0.434 0.31 0.348 0.322 0.321 0.364 0.312 0.22 0.152 0.223 0.276 0.41
Interest Coverage Ratio 6.84 8 4.56 4.89 2.48 2.54 12.3 25.85 36.03 55.72 113 39.25 27.08 19.03 17.89 16.44 9.69 14.13 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash Flow to Debt Ratio 0.422 0.287 0.198 0.124 0.102 0.13 0.141 0.685 0.488 0.655 0.629 0.659 0.662 0.557 0.5 0.527 0.419 0.372 0.351 0.448 0.342 0.336 0.221 0.162 0.312 0.68 0.478 0.438 0.638 0.375 1.18 0.956 0.899 0.827 0.679 0.858 1.48 None None None None
Margins
Gross Profit Margin 37.1% 35.75% 33.41% 34.24% 33.06% 32.89% 39.57% 44.94% 45.04% 46.32% 45.94% 45.88% 44.42% 44.78% 19.03% 17.67% 15.76% 19.57% 19.1% 15.98% 12.86% 13.16% 10.09% 9.5% 14.24% 29.57% 29.95% 33.81% 41.25% 38.83% 35.49% 35.54% 32.28% 29.25% 31.69% 33.61% 36.84% 100% 100% 100% 100%
Operating Profit Margin 14.55% 12.68% 10.11% 8.26% 5.18% 5.78% 17.28% 24.96% 25.16% 26.04% 25.21% 23.64% 20.98% 21.25% 19.03% 17.67% 15.76% 19.57% 19.1% 15.98% 12.86% 13.16% 10.03% 9.41% 11.21% 10.8% 12.97% 16.45% 17.55% 16.14% 18.68% 17.94% 18.29% 17.15% 16.24% 22.02% 24.15% 24.24% 25.82% 20.38% 17.94%
Pretax Profit Margin 11.47% 8.28% 5.36% 6.39% 3.8% -2.67% 20% 24.78% 25.01% 26.73% 26.43% 25.09% 21.36% 21.9% 19.67% 17.41% 15.65% 19.56% 21.75% 15.89% 12.48% 12.16% 8.33% 8.65% 0.475% 9.94% 9.89% 13.74% 15.07% 11% 17.48% 16.93% 12.59% 17.35% 16.47% 22.67% 25.09% 24.07% 24.83% 18.71% 15.38%
Net Profit Margin 9.47% 5.44% 2.65% 3.86% 3% -4.33% 14.98% 21.2% 16.29% 16.88% 15.98% 15.37% 13.62% 13.44% 11.76% 10.41% 9.15% 11.7% 13.2% 9.84% 7.93% 7.63% 4.68% 4.88% -0.625% 3.62% 5.56% 8.05% 8.75% 6.48% 11.39% 11.04% 3.51% 10.88% 10.3% 14.1% 15.31% 14.93% 15.2% 10.01% 8.61%
Operating Cash Flow Margin 19.22% 15.29% 11.1% 7.27% 8.26% 11.65% 9.49% 24.05% 22.39% 23.75% 20.79% 20.04% 20.99% 18.84% 17.1% 17.28% 14.71% 14.39% 15.27% 17.67% 13.36% 15.1% 10.72% 9.03% 12.06% 25.33% 23.88% 22.26% 31.43% 24.68% 28.98% 27.92% 25.15% 24.49% 24.32% 23.25% 27.76% None None None None
Free Cash Flow Margin 11.59% 9.37% 5.51% 1.29% 2.95% 5.5% 2.49% 16.54% 15.82% 15.17% 12.66% 13.25% 14.78% 9.89% 8.4% 11.74% 9.86% 10.2% 10.86% 13.88% 7.66% 10.46% 6.84% 4.74% 4.96% 17.05% 13.4% 11.26% 22.88% 15.37% 21.58% 17.71% 15.85% 17.24% 7.53% 11% -0.723% 0% 0% 0% 0%
Return
Return on Assets 4.55% 2.53% 1.15% 1.57% 0.994% -1.41% 5.37% 12.78% 9.37% 10.2% 9.51% 8.91% 7.55% 7.59% 6.66% 5.73% 5.24% 7.08% 7.69% 5.62% 4.77% 4.35% 2.53% 2.47% -0.362% 2.04% 2.98% 4.47% 5.2% 3.25% 9.45% 8.66% 2.55% 7.52% 6.75% 10.27% 10.56% 10.22% 11.68% 7.92% 5.99%
Return on Equity 8.74% 4.94% 2.37% 3.36% 2.29% -3.39% 11.73% 25.83% 21.74% 21.71% 18.83% 16.68% 13.51% 14.29% 12.86% 10.56% 9.8% 13.7% 15.24% 10.6% 9.66% 8.99% 5.33% 5.27% -0.697% 3.82% 6.2% 9.54% 11.37% 7.55% 20.75% 20.16% 5.96% 17.36% 16.44% 23.62% 23.1% 22.13% 24.1% 17.43% 14.64%
Return on Capital Employed 8.46% 7.17% 5.15% 3.91% 2.02% 2.16% 7.4% 18.38% 18.21% 19.27% 18.41% 16.28% 13.59% 14.47% 12.96% 11.56% 10.51% 14.54% 13.69% 11% 9.34% 9.45% 6.57% 5.65% 7.56% 7.49% 8.44% 11.16% 13.92% 11.61% 19.56% 18.1% 17.47% 15.13% 13.26% 20.34% 22.73% 16.59% 19.85% 16.13% 12.48%
Return on Invested Capital 7.69% 5.68% 3.99% 2.82% 2.21% 3.37% 5.99% 17.19% 13.06% 13.52% 12.49% 11.18% 9.94% 10.2% 8.95% 7.89% 7.16% 9.87% 9.28% 7.55% 6.69% 6.75% 4.44% 3.55% -60.12% 2.79% 4.8% 6.57% 8.17% 6.91% 14.06% 12.03% 11.38% 10.43% 9.39% 14.54% 15.04% 10.29% 10.72% 8.63% 6.99%
Turnover Ratios
Receivables Turnover Ratio 7.48 7.18 7.21 6.54 5.04 5.15 4.5 6.37 6.39 6.14 6.54 6.24 6.46 6.46 6.61 6.58 7.45 7.04 7.06 7.28 6.97 6.75 6.39 6.26 7.56 7.06 6.44 5.75 6.75 5.61 6.76 6.02 6.13 5.78 5.48 6.86 5.06 0 0 0 0
Payables Turnover Ratio 0 3.97 3.91 3.36 2.76 3.33 3.05 5.03 4.81 4.35 5.15 4.92 5.11 5.05 7.28 7.1 7.61 6.99 7.19 7.19 6.48 5.89 5.94 6 5.98 4.18 4.52 4.01 2.78 2.01 2.75 2.62 2.28 2.96 2.95 3.35 2.87 0 0 0 0
Inventory Turnover Ratio 29.59 29.03 30.16 31.23 33.91 27.72 25.51 23.51 22.07 21.48 18.05 16.79 16.84 15.19 20.76 21.73 23.96 27.08 44.82 41.51 44.47 34.46 34.61 32.89 32.3 25.48 20.59 16.92 14.02 12.05 9.48 9.7 9.49 11.47 13.55 14.41 12.94 0 0 0 0
Fixed Asset Turnover Ratio 2.41 2.47 2.25 2.46 2.07 2.04 2.2 2.01 1.94 2.03 2.08 2.09 2.01 1.97 2.08 2.14 2.05 2.16 2.04 2 1.88 1.87 2.13 1.98 1.96 2.06 2.06 2.22 2.51 2.33 1.96 1.73 1.63 1.56 1.35 1.49 1.35 0 0 0 0
Asset Turnover Ratio 0.48 0.466 0.432 0.406 0.331 0.324 0.359 0.603 0.576 0.604 0.595 0.58 0.554 0.564 0.567 0.55 0.573 0.606 0.583 0.571 0.601 0.571 0.541 0.506 0.578 0.564 0.536 0.555 0.595 0.502 0.829 0.784 0.726 0.691 0.656 0.728 0.69 0.685 0.769 0.792 0.696
Per Share Items ()
Revenue Per Share 52.01 50.06 48.63 45.4 37.12 36.17 42.03 39.65 35.16 34.15 30.97 28.05 25.13 23.57 21.77 19.88 19.48 20.02 17.72 17.1 15.26 14.16 12.6 12.39 12.03 16.01 11.34 11.3 11.1 9.26 7.69 6.39 5.3 4.77 3.95 3.69 2.83 0 0 0 0
Operating Cash Flow Per Share 10 7.66 5.4 3.3 3.07 4.21 3.99 9.54 7.87 8.11 6.44 5.62 5.27 4.44 3.72 3.43 2.87 2.88 2.71 3.02 2.04 2.14 1.35 1.12 1.45 4.06 2.71 2.52 3.49 2.29 2.23 1.78 1.33 1.17 0.961 0.858 0.785 None None None None
Free Cash Flow Per Share 6.03 4.69 2.68 0.586 1.1 1.99 1.04 6.56 5.56 5.18 3.92 3.72 3.71 2.33 1.83 2.33 1.92 2.04 1.92 2.37 1.17 1.48 0.862 0.587 0.597 2.73 1.52 1.27 2.54 1.42 1.66 1.13 0.84 0.822 0.298 0.406 -0.02 None None None None
Cash & Short Term Investments 3.24 3.29 7.76 6.37 8.79 9.91 3.27 2.77 2.56 2.83 2.52 1.97 2.19 1.89 1.7 1.42 1.84 1.59 1.83 1.2 0.823 0.94 0.737 0.606 0.294 0.531 0.201 0.062 0.157 0.137 0.684 0.119 0.226 0.486 0.567 0.518 0.234 0 0 0 0
Earnings Per Share 4.93 2.72 1.29 1.75 1.11 -1.57 6.3 8.4 5.73 5.76 4.95 4.31 3.42 3.17 2.56 2.07 1.78 2.34 2.34 1.68 1.21 1.08 0.59 0.605 -0.075 0.58 0.63 0.91 0.971 0.6 0.876 0.706 0.186 0.519 0.407 0.52 0.433 0 0 0 0
EBITDA Per Share 10.39 9.08 7.86 6.58 4.74 5.05 9.78 11.91 10.62 10.44 9.2 7.95 6.5 6.12 5.12 4.41 3.95 4.75 4.13 3.45 2.6 2.42 1.76 1.68 2.18 4.67 3.3 3.71 4.4 3.44 2.61 2.17 1.61 1.3 1.15 1.15 0.968 0.53 0.478 0.321 0.233
Dividend Per Share 1.42 0.748 0 0 0 0.878 1.75 1.68 1.56 1.42 1.81 0.867 0.739 0.6 0.403 0.341 0.349 0.351 0.318 0.259 0.234 0.198 0.2 0.209 0.209 0.274 0.051 0.203 0.169 0.134 0.114 0.097 0.08 0.067 0.056 0.047 0.038 0 0 0 0
Enterprise Value Per Share 141.1 119.4 100.6 114.5 197.2 145.1 155.1 127.4 112.1 102.4 109.9 95.59 70.27 58.16 35.91 38.2 32.46 36.85 40.53 36.39 29.22 27.94 25.49 21.42 22.35 43.61 31.42 31.02 32.14 27.01 20.3 14.64 13.82 12.99 10.33 8.49 10.35 0 0 0 0
Book Value Per Share 56.36 55.18 54.31 52.14 48.76 46.23 53.67 32.54 26.35 26.56 26.28 25.84 25.35 22.16 19.91 19.59 18.18 17.1 15.35 15.87 12.52 12.01 11.08 11.47 10.8 15.19 10.16 9.54 8.54 7.95 4.22 3.5 3.13 2.99 2.48 2.2 1.87 0 0 0 0
Price Per Share 120.6 96.01 81.05 94.33 176 122.5 130 116.2 98.57 92.86 102.2 89.03 64.49 52.07 30.16 33.1 27.46 30.69 34.65 30.85 24.09 22.51 20.13 15.11 17.99 38.18 25.95 25.33 26.83 21.05 19.09 12.89 12.56 12.06 9.48 8.01 10.05 0 0 0 0
Dividend Ratios
Dividend Payout Ratio 9.17% 27.47% 0% 0% 0% -56.04% 27.77% 19.96% 27.23% 24.63% 36.54% 20.1% 21.58% 18.94% 15.73% 16.48% 19.59% 15% 13.59% 15.38% 19.34% 18.34% 33.86% 34.63% -277.2% 47.17% 8.14% 22.27% 17.4% 22.32% 13.04% 13.8% 42.9% 12.89% 13.7% 8.99% 8.79% 7.06% 9.36% 16.44% 22.09%
Annual Dividend Yield 1.17% 0.78% 0% 0% 0% 0.716% 1.35% 1.44% 1.58% 1.53% 1.77% 0.973% 1.15% 1.15% 1.33% 1.03% 1.27% 1.14% 0.917% 0.839% 0.972% 0.88% 0.992% 1.39% 1.16% 0.717% 0.198% 0.8% 0.629% 0.636% 0.599% 0.755% 0.637% 0.554% 0.588% 0.584% 0.378% 0.426% 0.408% 0.787% 1.42%
Effective Tax Rate 12.39% 23.73% 28.92% 32.77% 0.976% -40.1% 21.77% 11.29% 32.07% 34.15% 36.17% 34.64% 31.02% 33.34% 34.63% 34.92% 36.21% 36.11% 37.2% 34.7% 31.13% 32.01% 35% 38.95% 882.5% 63.58% 43.82% 41.4% 41.95% 41.1% 34.8% 34.79% 37.5% 37.26% 37.5% 37.8% 39% 38% 45.99% 46.5% 44.01%
Short Term Coverage Ratio 2.8 2.04 2.28 1.96 0.949 1.33 0.746 3.77 2 3.58 2.39 4.52 6.25 2.2 2.29 2.8 4.41 1.54 1.65 2.26 1.85 1.13 1.18 1.37 3.68 2.57 2.31 2.41 2.47 1.07 0 23.87 0 10.13 11.66 4.03 2.48 0 0 0 0
Capital Expenditure Coverage Ratio 2.52 2.58 1.99 1.22 1.56 1.89 1.35 3.2 3.41 2.77 2.56 2.95 3.38 2.11 1.97 3.12 3.03 3.43 3.46 4.66 2.34 3.25 2.77 2.1 1.7 3.06 2.28 2.02 3.68 2.65 3.92 2.74 2.7 3.38 1.45 1.9 0.975 0 0 0 0
EBIT Per Revenue 0.146 0.127 0.101 0.083 0.052 0.058 0.173 0.25 0.252 0.26 0.252 0.236 0.21 0.212 0.19 0.177 0.158 0.196 0.191 0.16 0.129 0.132 0.1 0.094 0.112 0.108 0.13 0.164 0.176 0.161 0.187 0.179 0.183 0.172 0.162 0.22 0.241 0.242 0.258 0.204 0.179
EBITDA Per Revenue 0.2 0.181 0.162 0.145 0.128 0.14 0.233 0.3 0.302 0.306 0.297 0.283 0.258 0.259 0.235 0.222 0.203 0.237 0.233 0.202 0.17 0.171 0.14 0.135 0.181 0.292 0.291 0.328 0.396 0.372 0.34 0.339 0.304 0.273 0.291 0.312 0.342 0.242 0.258 0.204 0.179
Days of Sales Outstanding 48.79 50.85 50.62 55.83 72.37 70.94 81.18 57.32 57.15 59.48 55.79 58.49 56.46 56.46 55.18 55.46 49.01 51.82 51.72 50.11 52.39 54.1 57.16 58.35 48.29 51.71 56.66 63.53 54.07 65.12 54.03 60.64 59.5 63.18 66.61 53.19 72.18 0 0 0 0
Days of Inventory Outstanding 12.33 12.57 12.1 11.69 10.76 13.17 14.31 15.53 16.54 16.99 20.22 21.75 21.68 24.03 17.58 16.8 15.23 13.48 8.14 8.79 8.21 10.59 10.55 11.1 11.3 14.32 17.72 21.58 26.04 30.28 38.49 37.64 38.48 31.82 26.93 25.32 28.21 0 0 0 0
Days of Payables Outstanding 0 92.01 93.25 108.7 132.3 109.7 119.6 72.53 75.94 83.84 70.83 74.2 71.43 72.21 50.11 51.4 47.97 52.22 50.77 50.76 56.3 61.93 61.43 60.82 61.02 87.28 80.78 91.02 131.3 181.3 132.8 139.4 159.9 123.2 123.9 108.9 127.2 0 0 0 0
Cash Conversion Cycle 61.13 -28.58 -30.52 -41.21 -49.16 -25.55 -24.08 0.319 -2.25 -7.38 5.18 6.03 6.71 8.28 22.65 20.86 16.28 13.08 9.1 8.15 4.29 2.76 6.28 8.62 -1.43 -21.25 -6.4 -5.91 -51.15 -85.92 -40.29 -41.1 -61.9 -28.2 -30.39 -30.44 -26.83 0 0 0 0
Cash Conversion Ratio 2.03 2.81 4.19 1.88 2.75 -2.69 0.634 1.13 1.37 1.41 1.3 1.3 1.54 1.4 1.45 1.66 1.61 1.23 1.16 1.8 1.69 1.98 2.29 1.85 -19.29 6.99 4.3 2.76 3.59 3.81 2.54 2.53 7.16 2.25 2.36 1.65 1.81 0 0 0 0
Free Cash Flow to Earnings 1.22 1.72 2.08 0.334 0.983 -1.27 0.166 0.78 0.971 0.899 0.793 0.862 1.08 0.736 0.715 1.13 1.08 0.872 0.822 1.41 0.966 1.37 1.46 0.971 -7.93 4.71 2.41 1.4 2.62 2.37 1.89 1.6 4.51 1.58 0.731 0.78 -0.047 0 0 0 0
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us