Stock Analysis on Net
Stock Analysis on Net

General Mills Inc. (NYSE:GIS)

This company has been moved to the archive! The financial data has not been updated since December 18, 2019.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

General Mills Inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: May 26, 2019 May 27, 2018 May 28, 2017 May 29, 2016 May 31, 2015 May 25, 2014
Net earnings attributable to General Mills 1,752,700 2,131,000 1,657,500 1,697,400 1,221,300 1,824,400
Add: Net income attributable to noncontrolling interest 33,500 32,000 43,600 39,400 38,100 36,900
Add: Income tax expense 367,800 57,300 655,200 755,200 586,800 883,300
Earnings before tax (EBT) 2,154,000 2,220,300 2,356,300 2,492,000 1,846,200 2,744,600
Add: Interest expense, net of capitalized interest 527,400 385,400 302,100 311,900 328,600 318,500
Earnings before interest and tax (EBIT) 2,681,400 2,605,700 2,658,400 2,803,900 2,174,800 3,063,100
Add: Depreciation and amortization 620,100 618,800 603,600 608,100 588,300 585,400
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,301,500 3,224,500 3,262,000 3,412,000 2,763,100 3,648,500

Based on: 10-K (reporting date: 2019-05-26), 10-K (reporting date: 2018-05-27), 10-K (reporting date: 2017-05-28), 10-K (reporting date: 2016-05-29), 10-K (reporting date: 2015-05-31), 10-K (reporting date: 2014-05-25).


The financial performance between 2014 and 2019 is characterized by a period of initial volatility followed by a phase of relative stabilization. A significant contraction in profitability occurred across all measured metrics in 2015, which was followed by a substantial recovery in 2016 and a subsequent plateau in operational earnings through 2019.

EBITDA Performance Trends
EBITDA reached a peak of 3,648,500 thousand US$ in May 2014, followed by a sharp decline of approximately 24% to 2,763,100 thousand US$ in May 2015. A strong rebound occurred in 2016, with the figure rising to 3,412,000 thousand US$. For the remainder of the period, EBITDA remained relatively stable, fluctuating within a tight range between 3,224,500 thousand US$ in 2018 and 3,301,500 thousand US$ in 2019.
Analysis of Non-Cash Charges
The variance between EBITDA and EBIT reveals a consistent level of depreciation and amortization expenses. This gap remained steady throughout the observed timeframe, starting at 585,400 thousand US$ in 2014 and ending at 620,100 thousand US$ in 2019. The stability of this difference indicates a consistent asset amortization schedule and a lack of massive capital expenditure shifts during this window.
Operational to Net Earnings Conversion
Net earnings demonstrated significantly higher volatility than EBITDA. While EBITDA showed a plateau from 2017 to 2019, net earnings fluctuated more aggressively, reaching a period high of 2,131,000 thousand US$ in 2018 before dropping to 1,752,700 thousand US$ in 2019. This indicates that non-operating factors, such as interest payments and tax obligations, exerted a more variable influence on the final bottom line than core operational performance did.
Earnings Before Tax (EBT) and EBIT Correlation
A consistent correlation is observed between EBIT and EBT, with the difference representing interest expenses. Between 2014 and 2019, the gap between EBIT and EBT generally narrowed or remained stable, though the overall downward trend from the 2014 peak in EBIT (3,063,100 thousand US$) to the 2019 level (2,681,400 thousand US$) mirrors the broader trajectory of operational profitability.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Enterprise Value to EBITDA Ratio, Current

General Mills Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 46,517,358
Earnings before interest, tax, depreciation and amortization (EBITDA) 3,301,500
Valuation Ratio
EV/EBITDA 14.09
Benchmarks
EV/EBITDA, Competitors1
Coca-Cola Co. 21.60
Mondelēz International Inc. 18.02
PepsiCo Inc. 13.60
Philip Morris International Inc. 18.79

Based on: 10-K (reporting date: 2019-05-26).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

General Mills Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
May 26, 2019 May 27, 2018 May 28, 2017 May 29, 2016 May 31, 2015 May 25, 2014
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 45,968,119 42,033,361 40,796,369 50,623,631 43,168,268 40,882,674
Earnings before interest, tax, depreciation and amortization (EBITDA)2 3,301,500 3,224,500 3,262,000 3,412,000 2,763,100 3,648,500
Valuation Ratio
EV/EBITDA3 13.92 13.04 12.51 14.84 15.62 11.21
Benchmarks
EV/EBITDA, Competitors4
Coca-Cola Co. — — — — — —
Mondelēz International Inc. — — — — — —
PepsiCo Inc. — — — — — —
Philip Morris International Inc. — — — — — —

Based on: 10-K (reporting date: 2019-05-26), 10-K (reporting date: 2018-05-27), 10-K (reporting date: 2017-05-28), 10-K (reporting date: 2016-05-29), 10-K (reporting date: 2015-05-31), 10-K (reporting date: 2014-05-25).

1 See details »

2 See details »

3 2019 Calculation
EV/EBITDA = EV ÷ EBITDA
= 45,968,119 ÷ 3,301,500 = 13.92

4 Click competitor name to see calculations.


The valuation profile between 2014 and 2019 is characterized by initial volatility in the Enterprise Value to EBITDA ratio, followed by a period of relative stabilization. The ratio moved from a low of 11.21 in 2014 to a peak of 15.62 in 2015, before settling within a range of 12.51 to 13.92 for the remainder of the observed period.

Enterprise Value Trends
Enterprise Value exhibited significant fluctuation, reaching a peak of US$ 50.62 billion in 2016. A substantial correction occurred in 2017, with the value declining to US$ 40.80 billion. Following this correction, a gradual recovery trend is observed, with the value rising to US$ 45.97 billion by May 2019.
EBITDA Performance
Earnings before interest, tax, depreciation, and amortization showed a notable decline in 2015, falling to US$ 2.76 billion from a 2014 high of US$ 3.65 billion. From 2016 through 2019, EBITDA demonstrated relative stability, maintaining a narrow range between US$ 3.22 billion and US$ 3.41 billion.
EV/EBITDA Ratio Interpretation
The sharp expansion of the EV/EBITDA ratio to 15.62 in 2015 was primarily driven by the contraction in EBITDA rather than a proportional increase in Enterprise Value. The subsequent moderation of the ratio suggests a realignment of market valuation with operational cash flow. The gradual increase in the ratio from 12.51 in 2017 to 13.92 in 2019 indicates a rising valuation multiple despite relatively flat EBITDA growth.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?