Yum China Holdings, Inc. (YUMC) quarterly income statement — complete revenue, gross profit & net income history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Sales/Revenue | 3.27B | 2.82B | 3.21B | 2.79B | 2.98B | 2.6B | 3.07B | 2.68B | 2.96B | 2.49B | 2.91B | 2.65B | 2.92B | 2.09B | 2.69B | 2.13B | 2.67B | 2.29B | 2.55B | 2.45B |
| Revenue Growth % | 9.73% | 8.79% | 4.4% | 4.03% | 0.78% | 4.09% | 5.39% | 0.94% | 1.41% | 19.4% | 8.53% | 24.72% | 9.33% | -8.86% | 5.13% | -13.18% | 4.34% | 1.42% | 8.77% | 28.86% |
| Cost of Goods Sold | 2.66B | 2.41B | 2.62B | 2.31B | 2.41B | 2.24B | 2.52B | 2.24B | 2.42B | 2.18B | 2.39B | 2.21B | 2.31B | 1.84B | 2.17B | 1.85B | 2.28B | 2.08B | 2.23B | 2.06B |
| COGS % of Revenue | 81.2% | 85.51% | 81.85% | 82.92% | 80.81% | 86.28% | 82.09% | 83.54% | 81.64% | 87.61% | 82.12% | 83.12% | 79.19% | 88.31% | 80.67% | 86.94% | 85.53% | 91.01% | 87.12% | 84.25% |
| Gross Profit | 615M | 409M | 582M | 476M | 572M | 356M | 550M | 441M | 543M | 309M | 521M | 448M | 607M | 244M | 519M | 278M | 386M | 206M | 329M | 396M |
| Gross Margin % | 18.8% | 14.49% | 18.15% | 17.08% | 19.19% | 13.72% | 17.91% | 16.46% | 18.36% | 12.39% | 17.88% | 16.88% | 20.81% | 11.69% | 19.33% | 13.06% | 14.47% | 8.99% | 12.88% | 16.16% |
| Gross Profit Growth % | 7.52% | 14.89% | 5.82% | 7.94% | 5.34% | 15.21% | 5.57% | -1.56% | -10.54% | 26.64% | 0.39% | 61.15% | 57.25% | 18.45% | 57.75% | -29.8% | -18.74% | -42.94% | -25.73% | 49.43% |
| Operating Expenses | 137M | 169M | 182M | 172M | 173M | 205M | 179M | 175M | 169M | 199M | 198M | 191M | 191M | 203M | 203M | 197M | 195M | -427M | 151M | 163M |
| OpEx % of Revenue | 4.19% | 5.99% | 5.68% | 6.17% | 5.8% | 7.9% | 5.83% | 6.53% | 5.71% | 7.98% | 6.79% | 7.2% | 6.55% | 9.72% | 7.56% | 9.26% | 7.31% | -18.64% | 5.91% | 6.65% |
| Selling, General & Admin | 137M | 169M | 143M | 131M | 138M | 156M | 139M | 133M | 140M | 153M | 169M | 153M | 163M | 145M | 157M | 141M | 151M | 156M | 142M | 136M |
| SG&A % of Revenue | 4.19% | 5.99% | 4.46% | 4.7% | 4.63% | 6.01% | 4.53% | 4.96% | 4.73% | 6.14% | 5.8% | 5.76% | 5.59% | 6.94% | 5.85% | 6.63% | 5.66% | 6.81% | 5.56% | 5.55% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K |
| Operating Income | 478M | 240M | 400M | 304M | 399M | 151M | 371M | 266M | 374M | 110M | 323M | 257M | 416M | 41M | 316M | 81M | 191M | 633M | 178M | 233M |
| Operating Margin % | 14.61% | 8.5% | 12.48% | 10.91% | 13.38% | 5.82% | 12.08% | 9.93% | 12.64% | 4.41% | 11.08% | 9.68% | 14.26% | 1.96% | 11.77% | 3.81% | 7.16% | 27.63% | 6.97% | 9.51% |
| Operating Income Growth % | 19.8% | 58.94% | 7.82% | 14.29% | 6.68% | 37.27% | 14.86% | 3.5% | -10.1% | 168.29% | 2.22% | 217.28% | 117.8% | -93.52% | 77.53% | -65.24% | -44.15% | 251.67% | -67.99% | 82.03% |
| EBITDA | 595M | 354M | 514M | 414M | 508M | 272M | 491M | 384M | 491M | 224M | 434M | 369M | 532M | 176M | 466M | 234M | 355M | 769M | 306M | 357M |
| EBITDA Margin % | 18.19% | 12.54% | 16.03% | 14.85% | 17.04% | 10.48% | 15.99% | 14.33% | 16.6% | 8.99% | 14.89% | 13.9% | 18.24% | 8.43% | 17.36% | 11% | 13.31% | 33.57% | 11.98% | 14.57% |
| EBITDA Growth % | 17.13% | 30.15% | 4.68% | 7.81% | 3.46% | 21.43% | 13.13% | 4.06% | -7.71% | 27.27% | -6.87% | 57.69% | 49.86% | -77.11% | 52.29% | -34.45% | -24.47% | 153.8% | -54.26% | 53.22% |
| D&A (Non-Cash Add-back) | 117M | 114M | 114M | 110M | 109M | 121M | 120M | 118M | 117M | 114M | 111M | 112M | 116M | 135M | 150M | 153M | 164M | 136M | 128M | 124M |
| EBIT | 478M | 209M | 404M | 315M | 405M | 168M | 379M | 279M | 374M | 121M | 323M | 271M | 420M | 51M | 320M | 95M | 192M | 12M | 160M | 237M |
| Net Interest Income | 16M | 18M | 23M | 25M | 26M | 29M | 31M | 31M | 38M | 45M | 46M | 40M | 38M | 33M | 25M | 14M | 12M | 13M | 16M | 16M |
| Interest Income | 16M | 18M | 23M | 25M | 26M | 29M | 31M | 31M | 38M | 45M | 46M | 40M | 38M | 33M | 25M | 14M | 12M | 13M | 16M | 16M |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expense | -24M | -31M | 19M | 9M | 33M | 22M | 67M | 39M | 46M | 30M | 44M | 28M | 22M | 41M | 8M | 33M | -26M | 2M | -23M | 24M |
| Pretax Income | 454M | 209M | 419M | 313M | 432M | 173M | 438M | 305M | 420M | 140M | 367M | 285M | 438M | 82M | 324M | 114M | 165M | 635M | 155M | 257M |
| Pretax Margin % | 13.88% | 7.4% | 13.07% | 11.23% | 14.49% | 6.67% | 14.26% | 11.38% | 14.2% | 5.62% | 12.59% | 10.74% | 15.02% | 3.93% | 12.07% | 5.36% | 6.18% | 27.72% | 6.07% | 10.49% |
| Income Tax | 123M | 56M | 114M | 80M | 119M | 47M | 119M | 77M | 113M | 33M | 100M | 71M | 125M | 24M | 97M | 31M | 55M | 159M | 44M | 64M |
| Effective Tax Rate % | 27.09% | 26.79% | 27.21% | 25.56% | 27.55% | 27.17% | 27.17% | 25.25% | 26.9% | 23.57% | 27.25% | 24.91% | 28.54% | 29.27% | 29.94% | 27.19% | 33.33% | 25.04% | 28.39% | 24.9% |
| Net Income | 309M | 140M | 282M | 215M | 292M | 115M | 297M | 212M | 287M | 97M | 244M | 197M | 289M | 53M | 206M | 83M | 100M | 475M | 104M | 181M |
| Net Margin % | 9.45% | 4.96% | 8.8% | 7.71% | 9.8% | 4.43% | 9.67% | 7.91% | 9.7% | 3.89% | 8.37% | 7.42% | 9.91% | 2.54% | 7.67% | 3.9% | 3.75% | 20.73% | 4.07% | 7.38% |
| Net Income Growth % | 5.82% | 21.74% | -5.05% | 1.42% | 1.74% | 18.56% | 21.72% | 7.61% | -0.69% | 83.02% | 18.45% | 137.35% | 189% | -88.84% | 98.08% | -54.14% | -56.52% | 214.57% | -76.31% | 37.12% |
| Net Income (Continuing) | 331M | 153M | 305M | 233M | 313M | 126M | 319M | 228M | 307M | 107M | 267M | 214M | 313M | 58M | 227M | 83M | 110M | 476M | 111M | 193M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 674M | 720M | 694M | 680M | 655M | 699M | 712M | 670M | 723M | 714M | 688M | 668M | 738M | 678M | 750M | 773M | 815M | 866M | 269M | 253M |
| EPS (Diluted) | 0.87 | 0.39 | 0.76 | 0.57 | 0.77 | 0.30 | 0.77 | 0.54 | 0.71 | 0.23 | 0.58 | 0.47 | 0.68 | 0.13 | 0.49 | 0.20 | 0.23 | 1.10 | 0.24 | 0.42 |
| EPS Growth % | 12.99% | 30% | -1.3% | 5.56% | 8.45% | 30.43% | 32.76% | 14.89% | 4.41% | 76.92% | 18.37% | 135% | 195.65% | -88.18% | 104.17% | -52.38% | -56.6% | 214.29% | -78.18% | 23.53% |
| EPS (Basic) | 0.88 | 0.39 | 0.77 | 0.58 | 0.78 | 0.30 | 0.77 | 0.55 | 0.72 | 0.24 | 0.59 | 0.47 | 0.69 | 0.13 | 0.49 | 0.20 | 0.23 | 1.11 | 0.25 | 0.43 |
| Diluted Shares Outstanding | 354M | 359M | 368M | 373M | 378M | 382M | 385M | 391M | 403M | 415M | 420M | 422M | 423M | 423M | 424M | 424M | 430M | 433M | 435M | 435M |
| Basic Shares Outstanding | 353M | 359M | 368M | 373M | 376M | 379M | 384M | 389M | 401M | 411M | 416M | 418M | 418M | 419M | 420M | 421M | 426M | 427M | 422M | 421M |
| Dividend Payout Ratio | 33.01% | 62.49% | 31.86% | 41.86% | 30.82% | 53.04% | 20.54% | 29.25% | 22.3% | 55.67% | 22.13% | 27.41% | 18.69% | 94.34% | 24.76% | 60.24% | 51% | 10.74% | 49.04% | 28.18% |