PepsiCo, Inc. (PEP) Annual Margin Report - Discounting Cash Flows
PEP
PepsiCo, Inc.
PEP (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 09
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 85,323 92,364 91,853 91,468 86,403 79,480 70,372
Revenue Growth Rate 5.54% 0.556% 0.421% 5.86% 8.71% 12.94% 4.78%
Cost of Revenue 39,159 42,326 41,491 41,640 40,805 36,932 31,760
Gross Profit 46,164 50,038 50,362 49,828 45,598 42,548 38,612
Gross Margin 54.11% 54.17% 54.83% 54.48% 52.77% 53.53% 54.87%
Operating Income 12,474 13,247 14,295 14,087 11,342 11,459 10,415
Operating Margin 14.61% 14.34% 15.56% 15.4% 13.13% 14.42% 14.8%
Net Income 8,254 7,223 9,578 9,074 8,910 7,618 7,120
Net Margin 9.7% 7.82% 10.43% 9.92% 10.31% 9.59% 10.12%

Monetary values in USD

amounts except #

Average LTM
Jan 09
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 85,323 92,364 91,853 91,468 86,403 79,480 70,372
Cash From Operating Activities Margin 13.88% 12.73% 13.62% 14.7% 12.51% 14.61% 15.08%
Cash From Operating Activities 11,791 11,755 12,507 13,442 10,811 11,616 10,613
Free Cash Flow Margin 8.48% 10.05% 7.83% 8.66% 6.49% 8.8% 9.06%
Free Cash Flow 7,228 9,287 7,189 7,924 5,604 6,991 6,373
Depreciation and Amortization Margin 4.09% 4.4% 4.15% 3.85% 3.8% 4.04% 4.3%
Depreciation and Amortization 3,486 4,063 3,815 3,518 3,280 3,215 3,026
Capital Expenditure Margin -5.39% -2.67% -5.79% -6.03% -6.03% -5.82% -6.02%
Capital Expenditure -4,563 -2,468 -5,318 -5,518 -5,207 -4,625 -4,240
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
Want to become our sponsor?
Check out our Affiliate Program