Stock Analysis on Net

Sysco Corp. (NYSE:SYY)

Market Value Added (MVA)

Microsoft Excel

Market value added (MVA) is the difference between a firm fair value and its invested capital. MVA is a measure of the value a company has created in excess of the resources already committed to the enterprise.


MVA

Sysco Corp., MVA calculation

US$ in millions

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
Fair value of debt1 11,400 9,800 10,500 13,300 16,300 8,600
Operating lease liability 963 755 742 737 631 541
Market value of common equity 37,685 35,224 42,326 40,449 29,241 37,642
Preferred stock, par value $1 per share, issued none
Noncontrolling interest 31 33 32 35 34 35
Less: Marketable securities 126 121 120 130 116 120
Market (fair) value of Sysco 49,953 45,691 53,480 54,391 46,089 46,698
Less: Invested capital2 16,003 14,268 14,109 14,339 18,092 12,842
MVA 33,950 31,424 39,371 40,052 27,997 33,856

Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).

1 Fair value of debt. See details »

2 Invested capital. See details »

Item Description The company
MVA Sysco Corp. market (fair) value less invested capital. Sysco Corp. MVA decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.

MVA Spread Ratio

Sysco Corp., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 33,950 31,424 39,371 40,052 27,997 33,856
Invested capital2 16,003 14,268 14,109 14,339 18,092 12,842
Performance Ratio
MVA spread ratio3 212.15% 220.25% 279.04% 279.32% 154.75% 263.65%
Benchmarks
MVA Spread Ratio, Competitors4
Costco Wholesale Corp. 1,145.79% 641.08% 601.38% 635.70% 488.89% 481.92%
Dollar General Corp. 94.11% 153.08% 211.96% 182.79% 150.73% 129.61%
Target Corp. 179.94% 210.89% 289.75% 247.97% 151.69% 106.62%
Walmart Inc. 257.71% 195.10% 201.42% 174.24% 145.51% 124.63%

Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).

1 MVA. See details »

2 Invested capital. See details »

3 2024 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × 33,950 ÷ 16,003 = 212.15%

4 Click competitor name to see calculations.

Performance ratio Description The company
MVA spread ratio The ratio of MVA to invested capital. It measures the efficiency with which investors’ capital investment has translated into a franchise value and into an aggregate net present value premium. Sysco Corp. MVA spread ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

MVA Margin

Sysco Corp., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
Selected Financial Data (US$ in millions)
Market value added (MVA)1 33,950 31,424 39,371 40,052 27,997 33,856
Sales 78,844 76,325 68,636 51,298 52,893 60,114
Performance Ratio
MVA margin2 43.06% 41.17% 57.36% 78.08% 52.93% 56.32%
Benchmarks
MVA Margin, Competitors3
Costco Wholesale Corp. 151.44% 94.13% 85.51% 94.36% 86.99% 77.31%
Dollar General Corp. 63.99% 100.17% 133.17% 113.19% 103.87% 91.58%
Target Corp. 58.35% 59.25% 83.51% 81.84% 53.60% 37.31%
Walmart Inc. 62.31% 48.16% 55.42% 51.59% 46.83% 38.77%

Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).

1 MVA. See details »

2 2024 Calculation
MVA margin = 100 × MVA ÷ Sales
= 100 × 33,950 ÷ 78,844 = 43.06%

3 Click competitor name to see calculations.

Performance ratio Description The company
MVA margin The ratio of MVA to sales. It measures how efficiently and prodigiously sales translate into franchise value. Sysco Corp. MVA margin ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.