Institutional Sign In

Go

Starbucks

Starbucks's net profit rose 561% yoy to USD 4,393 mil in 2021

By Helgi Library - May 8, 2022

Starbucks made a net profit of USD 4,393 mil with revenues of USD 30,362 mil in 2021, up by 561% and up by 31%, res...

Starbucks's price/earnings (P/E) fell 83.4% yoy to 31.6 in 2021

By Helgi Library - May 8, 2022

Starbucks stock traded at USD 117 per share at the end 2021 translating into a market capitalization of USD 138,704 mil. Since th...

Starbucks's Capital Expenditures fell 10.5% yoy to USD 1,563 mil in 2021

By Helgi Library - May 8, 2022

Starbucks invested a total of USD 1,563 mil in 2021, up 10.5% compared to the previous year. Historically, between 2009 ...

Profit Statement 2023 2024 2025
Sales USD mil 36,370 39,484 42,922
Gross Profit USD mil 10,911 11,845 12,877
EBITDA USD mil 7,451 8,156 9,061
EBIT USD mil 5,914 6,604 7,680
Financing Cost USD mil ... ... ...
Pre-Tax Profit USD mil 5,538 6,218 7,027
Net Profit USD mil 4,330 4,551 5,485
Dividends USD mil 2,559 2,935 3,410
Balance Sheet 2023 2024 2025
Total Assets USD mil 31,946 33,095 34,301
Non-Current Assets USD mil 24,294 25,225 26,201
Current Assets USD mil 7,652 7,870 8,100
Working Capital USD mil 1,590 1,707 1,832
Shareholders' Equity USD mil -5,014 -3,022 -472
Liabilities USD mil 36,967 36,124 34,780
Total Debt USD mil 23,757 23,762 23,767
Net Debt USD mil 11,825 10,953 10,807
Ratios 2023 2024 2025
ROE % -72.0 -113 -314
ROCE % 17.1 17.2 20.0
Gross Margin % 30.0 30.0 30.0
EBITDA Margin % 20.5 20.7 21.1
EBIT Margin % 16.3 16.7 17.9
Net Margin % 11.9 11.5 12.8
Net Debt/EBITDA 1.59 1.34 1.19
Net Debt/Equity % -236 -362 -2,289
Cost of Financing % ... ... ...
Valuation 2023 2024 2025
Market Capitalisation USD mil 90,110 90,110 90,110
Enterprise Value (EV) USD mil 101,935 101,063 100,917
Number Of Shares mil 1,178 1,178 1,178
Share Price USD 76.5 76.5 76.5
EV/EBITDA 13.7 12.4 11.1
EV/Sales 2.80 2.56 2.35
Price/Earnings (P/E) 20.8 19.8 16.4
Price/Book Value (P/BV) -18.0 -29.8 -191
Dividend Yield % 2.84 3.26 3.78

Get all company financials in excel:

Download Sample   $19.99

overview Unit 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
income statement                                          
Sales USD mil                           25,278 26,973 23,170 30,362 33,080      
Gross Profit USD mil                           7,376 7,657 4,853 8,682 9,924      
EBIT USD mil                           3,783 4,282 1,255 5,136 5,024      
Net Profit USD mil                           3,029 3,725 665 4,393 3,631      
                                             
ROE %                           210 -77.3 -9.07 -53.7 -46.9      
EBIT Margin %                           15.0 15.9 5.42 16.9 15.2      
Net Margin %                           12.0 13.8 2.87 14.5 11.0      
Employees                           291,000 346,000 349,000 383,000 ... ... ... ...
balance sheet                                          
Total Assets USD mil                           19,981 27,731 29,968 28,834 30,652      
Non-Current Assets USD mil                           12,305 21,832 21,611 21,579 23,204      
Current Assets USD mil                           7,676 5,900 8,358 7,255 7,448      
                                             
Shareholders' Equity USD mil                           -2,879 -6,759 -7,904 -8,450 -7,020      
Liabilities USD mil                           22,860 34,490 37,872 37,284 37,679      
Non-Current Liabilities USD mil                           17,433 25,815 29,989 28,363 31,789      
Current Liabilities USD mil                           5,428 8,676 7,884 8,921 5,891      
                                             
Net Debt/EBITDA                           0.801 2.86 4.48 2.40 1.66      
Net Debt/Equity %                           -144 -259 -249 -233 -160      
Cost of Financing %                           3.12 2.34 2.04 1.91 ... ... ... ...
cash flow                                          
Total Cash From Operations USD mil                           12,483 4,504 1,597 6,024 2,465      
Total Cash From Investing USD mil                           -3,267 -887 -1,598 -448 -269      
Total Cash From Financing USD mil                           -8,062 -5,321 1,871 -6,654 -2,196      
Net Change In Cash USD mil                           1,100 -1,721 1,988 -1,059 0      
valuation                                          
Market Capitalisation USD mil ... ... ... ... ... ... ... ... ... ... ... ...   86,465 108,682 126,453 138,704 90,110      
Enterprise Value (EV) USD mil ... ... ... ... ... ... ... ... ... ... ... ...   90,604 126,203 146,127 158,394 101,332      
Number Of Shares mil ... ... ... ... ... ... ... ... ... ... ... ...   1,395 1,233 1,182 1,186 1,178      
Share Price USD ... ... ... ... ... ... ... ... ... ... ... ...   62.0 88.1 107 117 76.5      
Price/Earnings (P/E) ... ... ... ... ... ... ... ... ... ... ... ...   28.5 29.2 190 31.6 24.8      
Price/Cash Earnings (P/CE) ... ... ... ... ... ... ... ... ... ... ... ...   21.0 22.2 63.8 24.5 18.1      
EV/EBITDA ... ... ... ... ... ... ... ... ... ... ... ...   17.5 20.6 33.3 19.3 15.0      
Price/Book Value (P/BV) ... ... ... ... ... ... ... ... ... ... ... ...   -30.0 -16.1 -16.0 -16.4 -12.8      
Dividend Yield % ... ... ... ... ... ... ... ... ... ... ... ...   2.15 1.72 2.03 1.60 2.58      
income statement Unit 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
income statement                                          
Sales USD mil                           25,278 26,973 23,170 30,362 33,080      
Cost of Goods & Services USD mil                           17,902 19,316 18,318 21,680 ... ... ... ...
Gross Profit USD mil                           7,376 7,657 4,853 8,682 9,924      
Selling, General & Admin USD mil ... ... ... ...                   1,799 1,810 1,718 1,986 ... ... ... ...
Research & Development USD mil       ... ... ... ... ...           0 0 0 0 ... ... ... ...
Other Operating Expense USD mil ... ... ... ...                   752 474 765 460 ... ... ... ...
Other Operating Cost (Income) USD mil ... ... ... ...                   280 304 331 343 ... ... ... ...
EBITDA USD mil                           5,167 6,123 4,388 8,214 6,777      
Depreciation USD mil                           1,082 1,160 1,319 1,268 1,357      
EBIT USD mil                           3,783 4,282 1,255 5,136 5,024      
Net Financing Cost USD mil   ...   ... ... ... ... ... ... ... ... ... ... ... ... ... ... ... ... ... ...
Financing Cost USD mil                           219 348 466 464 ... ... ... ...
Financing Income USD mil   ... ... ... ... ... ... ... ... ... ... ... ... ... ... ... ... ... ... ... ...
FX (Gain) Loss USD mil                           0 0 0 0 0      
(Income) / Loss from Affiliates USD mil                           0 0 0 0 0      
Extraordinary Cost USD mil   ... ... ...                   0 0 0 0 0      
Pre-Tax Profit USD mil                           3,740 4,645 829 5,611 4,666      
Tax USD mil                           711 925 167 1,217 1,033      
Minorities USD mil   ... ... ...                   -0.400 -4.80 -3.20 1.20 1.20      
Net Profit USD mil                           3,029 3,725 665 4,393 3,631      
Net Profit Avail. to Common USD mil                           3,029 3,725 665 4,393 3,631      
Dividends USD mil ... ... ... ...                   1,847 1,850 2,545 2,201 2,324      
growth rates                                          
Total Revenue Growth % ...                         11.2 6.70 -14.1 31.0 8.95      
Operating Cost Growth % ...                         22.2 -5.00 6.78 -1.03 ... ... ... ...
EBITDA Growth % ...                         -0.524 18.5 -28.3 87.2 -17.5      
EBIT Growth % ...                         -8.14 13.2 -70.7 309 -2.19      
Pre-Tax Profit Growth % ...                         -39.6 24.2 -82.2 577 -16.9      
Net Profit Growth % ...                         -30.9 23.0 -82.2 561 -17.3      
ratios                                          
ROE %                           210 -77.3 -9.07 -53.7 -46.9      
ROA %                           15.7 15.6 2.30 14.9 12.2      
ROCE %                           23.1 20.5 2.89 19.2 15.2      
Gross Margin %                           29.2 28.4 20.9 28.6 30.0      
EBITDA Margin %                           20.4 22.7 18.9 27.1 20.5      
EBIT Margin %                           15.0 15.9 5.42 16.9 15.2      
Net Margin %                           12.0 13.8 2.87 14.5 11.0      
Payout Ratio % ... ... ... ...                   61.0 49.7 383 50.1 64.0      
Cost of Financing %                           3.12 2.34 2.04 1.91 ... ... ... ...
Net Debt/EBITDA                           0.801 2.86 4.48 2.40 1.66      
balance sheet Unit 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
balance sheet                                          
Cash & Cash Equivalents USD mil ... ... ...                     4,992 3,109 5,264 4,057 4,057      
Receivables USD mil                           721 908 888 1,031 1,083      
Inventories USD mil                           1,355 1,409 1,472 1,637 1,752      
Other ST Assets USD mil                           609 474 734 530 557      
Current Assets USD mil                           7,676 5,900 8,358 7,255 7,448      
Property, Plant & Equipment USD mil                           6,039 14,749 14,377 14,601 15,332      
LT Investments & Receivables USD mil                           265 200 191 300 300      
Intangible Assets USD mil                           4,542 4,255 4,213 3,978 4,098      
Goodwill USD mil                           3,560 3,516 3,707 3,676 3,676      
Non-Current Assets USD mil                           12,305 21,832 21,611 21,579 23,204      
Total Assets USD mil                           19,981 27,731 29,968 28,834 30,652      
                                             
Trade Payables USD mil                           1,101 1,086 1,051 1,289 1,354      
Short-Term Debt USD mil                           0 2,266 2,510 2,453 2,458      
Other ST Liabilities USD mil                           1,782 1,698 1,884 2,079 2,079      
Current Liabilities USD mil                           5,428 8,676 7,884 8,921 5,891      
Long-Term Debt USD mil                           9,131 18,365 22,428 21,294 21,294      
Other LT Liabilities USD mil                           8,302 7,450 7,561 7,069 7,069      
Non-Current Liabilities USD mil                           17,433 25,815 29,989 28,363 31,789      
Liabilities USD mil                           22,860 34,490 37,872 37,284 37,679      
Preferred Equity and Hybrid Capital USD mil   ... ...                     0 0 0 0 0      
Share Capital USD mil                           42.3 42.3 490 42.3 42.3      
Treasury Stock USD mil                           0 0 0 0 0      
Equity Before Minority Interest USD mil                           -2,885 -6,760 -7,910 -8,457 -7,027      
Minority Interest USD mil   ... ... ...                   6.10 0.800 5.70 6.90 6.90      
Equity USD mil                           -2,879 -6,759 -7,904 -8,450 -7,020      
growth rates                                          
Total Asset Growth % ...                         7.90 38.8 8.07 -3.79 6.31      
Shareholders' Equity Growth % ...                         -150 135 16.9 6.91 -16.9      
Net Debt Growth % ...                         260 323 12.3 0.079 -43.0      
Total Debt Growth % ...                         85.7 126 20.9 -4.78 0.021      
ratios                                          
Total Debt USD mil                           9,131 20,630 24,938 23,747 23,752      
Net Debt USD mil                           4,139 17,522 19,675 19,690 11,223      
Working Capital USD mil                           976 1,231 1,309 1,379 1,480      
Capital Employed USD mil                           13,281 23,063 22,920 22,958 24,685      
Net Debt/Equity %                           -144 -259 -249 -233 -160      
Current Ratio                           1.41 0.680 1.06 0.813 1.26      
Quick Ratio ... ... ...                     1.05 0.463 0.780 0.570 0.872      
cash flow Unit 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
cash flow                                          
Net Profit USD mil                           3,029 3,725 665 4,393 3,631      
Depreciation USD mil                           1,082 1,160 1,319 1,268 1,357      
Non-Cash Items USD mil                           -170 -1,297 1,110 -406 -2,422      
Change in Working Capital USD mil                           8,240 609 -1,700 515 -102      
Total Cash From Operations USD mil                           12,483 4,504 1,597 6,024 2,465      
                                             
Capital Expenditures USD mil ... ... ... ...                   -1,979 -1,770 -1,414 -1,563 -269      
Net Change in LT Investment USD mil                           0 0 0 0 ... ... ... ...
Net Cash From Acquisitions USD mil ... ... ... ...                   -1,838 684 0 1,175 ... ... ... ...
Other Investing Activities USD mil                           550 199 -184 -60.4 0      
Total Cash From Investing USD mil                           -3,267 -887 -1,598 -448 -269      
                                             
Dividends Paid USD mil                           -1,762 -1,799 -1,968 -2,167 -2,201      
Issuance Of Shares USD mil                           -10,501 -5,999 -341 -3,458 0      
Issuance Of Debt USD mil                           4,236 2,494 4,217 -1,029 5.00      
Other Financing Activities USD mil                           -34.3 -17.2 -37.7 0 ... ... ... ...
Total Cash From Financing USD mil                           -8,062 -5,321 1,871 -6,654 -2,196      
                                             
Effect of FX Rates USD mil ... ... ... ...                   -54.0 -17.2 117 19.4 ... ... ... ...
Net Change In Cash USD mil                           1,100 -1,721 1,988 -1,059 0      
ratios                                          
Days Sales Outstanding days                           10.4 12.3 14.0 12.4 11.9      
Days Sales Of Inventory days                           27.6 26.6 29.3 27.6 ... ... ... ...
Days Payable Outstanding days                           22.4 20.5 20.9 21.7 ... ... ... ...
Cash Conversion Cycle days                           15.6 18.4 22.4 18.2 ... ... ... ...
Cash Earnings USD mil                           4,111 4,885 1,983 5,661 4,988      
Free Cash Flow USD mil                           9,216 3,617 -0.300 5,576 2,196      
Capital Expenditures (As % of Sales) % ... ... ... ...                   7.83 6.56 6.10 5.15 0.812      
other ratios Unit 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
                                           
Employees                           291,000 346,000 349,000 383,000 ... ... ... ...
Operating Cost (As % of Sales) %                           15.3 13.6 17.0 12.8 ... ... ... ...
Research & Development (As % of Sales) %       ... ... ... ... ...           0 0 0 0 ... ... ... ...
Effective Tax Rate %                           19.0 19.9 20.2 21.7 22.1      
Total Revenue Growth (5-year average) % ... ... ... ... ...                 10.5 9.66 3.26 6.97 7.80      
Total Revenue Growth (10-year average) % ... ... ... ... ... ... ... ... ... ...       9.47 10.6 7.80 9.56 9.24      
valuation Unit 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
                                           
Market Capitalisation USD mil ... ... ... ... ... ... ... ... ... ... ... ...   86,465 108,682 126,453 138,704 90,110      
Enterprise Value (EV) USD mil ... ... ... ... ... ... ... ... ... ... ... ...   90,604 126,203 146,127 158,394 101,332      
Number Of Shares mil ... ... ... ... ... ... ... ... ... ... ... ...   1,395 1,233 1,182 1,186 1,178      
Share Price USD ... ... ... ... ... ... ... ... ... ... ... ...   62.0 88.1 107 117 76.5      
EV/EBITDA ... ... ... ... ... ... ... ... ... ... ... ...   17.5 20.6 33.3 19.3 15.0      
Price/Earnings (P/E) ... ... ... ... ... ... ... ... ... ... ... ...   28.5 29.2 190 31.6 24.8      
Price/Cash Earnings (P/CE) ... ... ... ... ... ... ... ... ... ... ... ...   21.0 22.2 63.8 24.5 18.1      
P/FCF ... ... ... ... ... ... ... ... ... ... ... ...   9.38 30.0 -421,509 24.9 41.0      
Price/Book Value (P/BV) ... ... ... ... ... ... ... ... ... ... ... ...   -30.0 -16.1 -16.0 -16.4 -12.8      
Dividend Yield % ... ... ... ... ... ... ... ... ... ... ... ...   2.15 1.72 2.03 1.60 2.58      
Free Cash Flow Yield % ... ... ... ... ... ... ... ... ... ... ... ...   10.7 3.33 < -0.001 4.02 2.44      
Earnings Per Share (EPS) USD ... ... ... ... ... ... ... ... ... ... ... ...   2.17 3.02 0.563 3.71 3.08      
Cash Earnings Per Share USD ... ... ... ... ... ... ... ... ... ... ... ...   2.95 3.96 1.68 4.77 4.24      
Free Cash Flow Per Share USD ... ... ... ... ... ... ... ... ... ... ... ...   6.61 2.93 < -0.001 4.70 1.86      
Book Value Per Share USD ... ... ... ... ... ... ... ... ... ... ... ...   -2.06 -5.48 -6.69 -7.13 -5.96      
Dividend Per Share USD ... ... ... ... ... ... ... ... ... ... ... ...   1.34 1.52 2.17 1.87 1.97      
EV/Sales ... ... ... ... ... ... ... ... ... ... ... ...   3.58 4.68 6.31 5.22 3.06      
EV/EBIT ... ... ... ... ... ... ... ... ... ... ... ...   24.0 29.5 116 30.8 20.2      
EV/Free Cash Flow ... ... ... ... ... ... ... ... ... ... ... ...   9.83 34.9 -487,091 28.4 46.1      
EV/Capital Employed ... ... ... ... ... ... ... ... ... ... ... ...   6.82 5.47 6.38 6.90 4.11      
Earnings Per Share Growth % ... ... ... ... ... ... ... ... ... ... ... ... ... -27.6 39.1 -81.4 559 -16.8      
Cash Earnings Per Share Growth % ... ... ... ... ... ... ... ... ... ... ... ... ... -19.7 34.4 -57.6 185 -11.3      
Book Value Per Share Growth % ... ... ... ... ... ... ... ... ... ... ... ... ... -152 166 22.0 6.58 -16.4      

Get all company financials in excel:

Download Sample   $19.99

Starbucks's Net Debt/EBITDA fell 46.5% yoy to 2.40 in 2021

By Helgi Library - May 8, 2022

Starbucks's net debt stood at USD 19,690 mil and accounted for -233% of equity at the end of 2021. The ratio is up 15.9 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of 24.2% in 2007 and a low of ...

Starbucks's ROCE rose 562% yoy to 19.2% in 2021

By Helgi Library - May 8, 2022

Starbucks made a net profit of USD 4,393 mil in 2021, up 561% compared to the previous year. Historically, between 2005 and 2021, the company's net profit reached a high of USD 4,393 mil in 2021 and a low of USD 117 mil in 2013. The result implies a retur...

Starbucks's Net Margin rose 404% yoy to 14.5% in 2021

By Helgi Library - May 8, 2022

Starbucks made a net profit of USD 4,393 mil with revenues of USD 30,362 mil in 2021, up by 561% and up by 31.0%, respectively, compared to the previous year. This translates into a net margin of 14.5%. Historically, between 2005 and 2021, the firmâ...

Starbucks's Share Price rose 9.35% yoy to USD 117 in 2021

By Helgi Library - May 8, 2022

Starbucks stock traded at USD 117 per share at the end 2021 implying a market capitalization of USD 138,704 mil. Since the end of 2016, stock has appreciated by % implying an annual average growth of % In absolute terms, the value of the company rose ...

Starbucks's P/FCF rose 100% yoy to 24.9 in 2021

By Helgi Library - May 8, 2022

Starbucks stock traded at USD 117 per share at the end 2021 translating into a market capitalization of USD 138,704 mil. Since the end of 2016, the stock has appreciated by 0% representing an annual average growth of %. At the end of 2021, the firm trade...

More News

Finance

Starbucks has been growing its sales by a year on average in the last 5 years. EBITDA has grown by 0% during that time to total of in 2025, or of sales. That’s compared to % average margin seen in last five years.

The company netted in 2025 implying ROE of and ROCE of . Again, the average figures were % and %, respectively when looking at the previous 5 years.

Starbucks’s net debt amounted to at the end of 2025, or of equity. When compared to EBITDA, net debt was x, up when compared to average of x seen in the last 5 years.

Valuation

Starbucks stock traded at per share at the end of 2025 resulting in a market capitalization of . Over the previous five years, stock price grew by 0% or % a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of x and price to earnings (PE) of x as of 2025.