Darden Restaurants Inc (NYSE: DRI)

Sector: Consumer Cyclical Industry: Restaurants CIK: 0000940944
Market Cap 28.08 Bn
P/B 13.55
P/E 75.62
P/S 5.18
ROIC (Qtr) 15.09
Div Yield % 1.64
Rev 1y % (Qtr) 7.34
Total Debt (Qtr) 6.41 Bn
Debt/Equity (Qtr) 3.08

About

Darden Restaurants, Inc., often known as Darden, is a full-service restaurant company that operates in the hospitality industry. The company, which was established in 1968 and has its headquarters in Orlando, Florida, operates under various brands, including Olive Garden, LongHorn Steakhouse, Cheddar's Scratch Kitchen, Yard House, Ruth's Chris Steak House, The Capital Grille, Seasons 52, Bahama Breeze, Eddie V's Prime Seafood, and The Capital Burger. Darden generates revenue through the sales of food and beverages at its restaurants, as well as...

Read more

Price action

Investment thesis

Bull case

  • Operating cash flow of 1.70B provides strong 21.49x coverage of stock compensation 79.10M, indicating sustainable incentive practices.
  • Strong operating cash flow of 1.70B provides 2.51x coverage of SG&A expenses 677.90M, showing efficient operational cost management.
  • Robust free cash flow of 1.02B exceeds capital expenditure of 678.50M by 1.50x, indicating strong organic growth funding capability.
  • Tangible assets of 9.94B provide exceptional 17.52x coverage of deferred revenue 567M, showing strong service capability backing.
  • Operating cash flow of 1.70B provides strong 4.79x coverage of inventory 354.50M, indicating efficient inventory management.

Bear case

  • Operating cash flow of 1.70B barely covers its investment activities of (702.90M), with a coverage ratio of -2.42, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 1.70B provides thin coverage of dividend payments of (677M) with a -2.51 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating earnings of 1.46B show weak coverage of depreciation charges of 539.90M, with a 2.70 ratio indicating high capital intensity and potential reinvestment needs.
  • Retained earnings of (235.70M) provide limited buffer against comprehensive income items of 17.70M, which is -13.32x, indicating elevated exposure to market risks.
  • Tax assets of 186M provide limited offset against tax liabilities of 446.90M, which is 0.42x, indicating potential future cash flow pressure from tax obligations.

Peer comparison

Companies in the Restaurants
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 MCD Mcdonalds Corp 269.29 Bn 53.02 11.14 55.82 Bn
2 SBUX Starbucks Corp 113.46 Bn 82.87 3.01 25.47 Bn
3 CMG Chipotle Mexican Grill Inc 52.60 Bn 34.25 4.41 5.08 Bn
4 YUM Yum Brands Inc 45.81 Bn 28.68 6.47 11.55 Bn
5 DRI Darden Restaurants Inc 28.08 Bn 75.62 5.18 6.41 Bn
6 DPZ Dominos Pizza Inc 23.46 Bn 237.88 14.39 -
7 QSR Restaurant Brands International Inc. 23.10 Bn 25.05 2.49 15.64 Bn
8 YUMC Yum China Holdings, Inc. 21.65 Bn 23.95 1.87 1.84 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.37 2.29
EV to Cash from Ops. EV/CFO 33.62 24.12
EV to Debt EV to Debt 4.79 5.80
EV to EBIT EV/EBIT 60.05 -9.51
EV to EBITDA EV/EBITDA 54.02 18.40
EV to Free Cash Flow [EV/FCF] EV/FCF 70.78 21.49
EV to Market Cap EV to Market Cap 1.09 2.46
EV to Revenue EV/Rev 5.67 3.21
Price to Book Value [P/B] P/B 13.55 -1.58
Price to Earnings [P/E] P/E 75.62 27.33
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.66 -9.76
Dividend Payout Ratio % Div Payout % (Qtr) 60.40 22.01
Dividend per Basic Share Div per Share (Qtr) 5.80 0.94
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 65.83 33.46
Interest Coverage Int. cover (Qtr) 7.88 -92.74
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -12.71 -25.92
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 3.13 33.72
Dividend Growth (1y) % Div 1y % (Qtr) 7.01 3.33
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 8.93 -120.58
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 9.26 -20.60
EBIT Growth (1y) % EBIT 1y % (Qtr) 8.88 11.80
EBT Growth (1y) % EBT 1y % (Qtr) 7.52 -45.23
EPS Growth (1y) % EPS 1y % (Qtr) 9.45 -136.44
FCF Growth (1y) % FCF 1y % (Qtr) -3.83 6,077.93
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 8.30 24.40
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.97 1.02
Cash Payout Ratio Cash Payout (Qtr) 0.28 0.09
Cash Ratio Cash Ratio (Qtr) 0.08 0.80
Current Ratio Curr Ratio (Qtr) 0.39 1.56
Debt to Equity Ratio Debt/Equity (Qtr) 3.08 0.61
Interest Cover Ratio Int Coverage (Qtr) 7.88 -92.74
Times Interest Earned Times Interest Earned (Qtr) 7.88 -92.74
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 15.90 8.18
EBIT Margin % EBIT Margin % (Qtr) 11.61 -2.07
EBT Margin % EBT Margin % (Qtr) 10.13 -0.92
Gross Margin % Gross Margin % (Qtr) 21.60 34.54
Net Profit Margin % Net Margin % (Qtr) 8.90 -2.79