Stock Analysis on Net

Sysco Corp. (NYSE:SYY)

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Sysco Corp., adjusted financial ratios

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
Activity Ratio
Total Asset Turnover
Reported 3.16 3.34 3.11 2.40 2.34 3.35
Adjusted 3.21 3.40 3.15 2.42 2.32 3.26
Liquidity Ratio
Current Ratio
Reported 1.20 1.24 1.20 1.47 1.84 1.33
Adjusted 1.20 1.25 1.21 1.48 1.89 1.34
Solvency Ratios
Debt to Equity
Reported 6.44 5.18 7.70 7.14 12.47 3.26
Adjusted 7.02 5.67 8.39 7.88 10.62 3.28
Debt to Capital
Reported 0.87 0.84 0.89 0.88 0.93 0.77
Adjusted 0.88 0.85 0.89 0.89 0.91 0.77
Financial Leverage
Reported 13.40 11.36 15.98 13.79 19.53 7.18
Adjusted 13.29 11.39 16.04 14.12 16.03 6.94
Profitability Ratios
Net Profit Margin
Reported 2.48% 2.32% 1.98% 1.02% 0.41% 2.79%
Adjusted 2.41% 2.57% 1.33% 1.39% 0.42% 2.26%
Return on Equity (ROE)
Reported 105.11% 88.13% 98.30% 33.76% 18.60% 66.90%
Adjusted 103.14% 99.39% 67.34% 47.43% 15.47% 51.15%
Return on Assets (ROA)
Reported 7.85% 7.76% 6.15% 2.45% 0.95% 9.32%
Adjusted 7.76% 8.72% 4.20% 3.36% 0.96% 7.37%

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).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Sysco Corp. adjusted total asset turnover ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024 not reaching 2022 level.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Sysco Corp. adjusted current ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Sysco Corp. adjusted debt-to-equity ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Sysco Corp. adjusted debt-to-capital ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024 not reaching 2022 level.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Sysco Corp. adjusted financial leverage ratio decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Sysco Corp. adjusted net profit margin ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Sysco Corp. adjusted ROE improved from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Sysco Corp. adjusted ROA improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.

Sysco Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
Reported
Selected Financial Data (US$ in millions)
Sales 78,844 76,325 68,636 51,298 52,893 60,114
Total assets 24,917 22,821 22,086 21,414 22,628 17,967
Activity Ratio
Total asset turnover1 3.16 3.34 3.11 2.40 2.34 3.35
Adjusted
Selected Financial Data (US$ in millions)
Sales 78,844 76,325 68,636 51,298 52,893 60,114
Adjusted total assets2 24,526 22,446 21,779 21,179 22,769 18,455
Activity Ratio
Adjusted total asset turnover3 3.21 3.40 3.15 2.42 2.32 3.26

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 2024 Calculation
Total asset turnover = Sales ÷ Total assets
= 78,844 ÷ 24,917 = 3.16

2 Adjusted total assets. See details »

3 2024 Calculation
Adjusted total asset turnover = Sales ÷ Adjusted total assets
= 78,844 ÷ 24,526 = 3.21

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Sysco Corp. adjusted total asset turnover ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024 not reaching 2022 level.

Adjusted Current Ratio

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
Reported
Selected Financial Data (US$ in millions)
Current assets 11,043 10,608 10,483 10,734 12,348 8,142
Current liabilities 9,241 8,540 8,750 7,320 6,718 6,103
Liquidity Ratio
Current ratio1 1.20 1.24 1.20 1.47 1.84 1.33
Adjusted
Selected Financial Data (US$ in millions)
Adjusted current assets2 11,097 10,654 10,554 10,851 12,683 8,170
Current liabilities 9,241 8,540 8,750 7,320 6,718 6,103
Liquidity Ratio
Adjusted current ratio3 1.20 1.25 1.21 1.48 1.89 1.34

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 2024 Calculation
Current ratio = Current assets ÷ Current liabilities
= 11,043 ÷ 9,241 = 1.20

2 Adjusted current assets. See details »

3 2024 Calculation
Adjusted current ratio = Adjusted current assets ÷ Current liabilities
= 11,097 ÷ 9,241 = 1.20

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Sysco Corp. adjusted current ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Adjusted Debt to Equity

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
Reported
Selected Financial Data (US$ in millions)
Total debt 11,982 10,411 10,648 11,083 14,447 8,163
Shareholders’ equity 1,860 2,009 1,382 1,553 1,159 2,503
Solvency Ratio
Debt to equity1 6.44 5.18 7.70 7.14 12.47 3.26
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2 12,945 11,166 11,390 11,820 15,078 8,704
Adjusted shareholders’ equity3 1,845 1,970 1,358 1,500 1,420 2,658
Solvency Ratio
Adjusted debt to equity4 7.02 5.67 8.39 7.88 10.62 3.28

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 2024 Calculation
Debt to equity = Total debt ÷ Shareholders’ equity
= 11,982 ÷ 1,860 = 6.44

2 Adjusted total debt. See details »

3 Adjusted shareholders’ equity. See details »

4 2024 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted shareholders’ equity
= 12,945 ÷ 1,845 = 7.02

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Sysco Corp. adjusted debt-to-equity ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.

Adjusted Debt to Capital

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
Reported
Selected Financial Data (US$ in millions)
Total debt 11,982 10,411 10,648 11,083 14,447 8,163
Total capital 13,842 12,419 12,030 12,636 15,605 10,666
Solvency Ratio
Debt to capital1 0.87 0.84 0.89 0.88 0.93 0.77
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2 12,945 11,166 11,390 11,820 15,078 8,704
Adjusted total capital3 14,790 13,136 12,747 13,320 16,498 11,362
Solvency Ratio
Adjusted debt to capital4 0.88 0.85 0.89 0.89 0.91 0.77

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 2024 Calculation
Debt to capital = Total debt ÷ Total capital
= 11,982 ÷ 13,842 = 0.87

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2024 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 12,945 ÷ 14,790 = 0.88

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Sysco Corp. adjusted debt-to-capital ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024 not reaching 2022 level.

Adjusted Financial Leverage

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
Reported
Selected Financial Data (US$ in millions)
Total assets 24,917 22,821 22,086 21,414 22,628 17,967
Shareholders’ equity 1,860 2,009 1,382 1,553 1,159 2,503
Solvency Ratio
Financial leverage1 13.40 11.36 15.98 13.79 19.53 7.18
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total assets2 24,526 22,446 21,779 21,179 22,769 18,455
Adjusted shareholders’ equity3 1,845 1,970 1,358 1,500 1,420 2,658
Solvency Ratio
Adjusted financial leverage4 13.29 11.39 16.04 14.12 16.03 6.94

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 2024 Calculation
Financial leverage = Total assets ÷ Shareholders’ equity
= 24,917 ÷ 1,860 = 13.40

2 Adjusted total assets. See details »

3 Adjusted shareholders’ equity. See details »

4 2024 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted shareholders’ equity
= 24,526 ÷ 1,845 = 13.29

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Sysco Corp. adjusted financial leverage ratio decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.

Adjusted Net Profit Margin

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
Reported
Selected Financial Data (US$ in millions)
Net earnings 1,955 1,770 1,359 524 215 1,674
Sales 78,844 76,325 68,636 51,298 52,893 60,114
Profitability Ratio
Net profit margin1 2.48% 2.32% 1.98% 1.02% 0.41% 2.79%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net earnings2 1,903 1,958 914 711 220 1,360
Sales 78,844 76,325 68,636 51,298 52,893 60,114
Profitability Ratio
Adjusted net profit margin3 2.41% 2.57% 1.33% 1.39% 0.42% 2.26%

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 2024 Calculation
Net profit margin = 100 × Net earnings ÷ Sales
= 100 × 1,955 ÷ 78,844 = 2.48%

2 Adjusted net earnings. See details »

3 2024 Calculation
Adjusted net profit margin = 100 × Adjusted net earnings ÷ Sales
= 100 × 1,903 ÷ 78,844 = 2.41%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Sysco Corp. adjusted net profit margin ratio improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
Reported
Selected Financial Data (US$ in millions)
Net earnings 1,955 1,770 1,359 524 215 1,674
Shareholders’ equity 1,860 2,009 1,382 1,553 1,159 2,503
Profitability Ratio
ROE1 105.11% 88.13% 98.30% 33.76% 18.60% 66.90%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net earnings2 1,903 1,958 914 711 220 1,360
Adjusted shareholders’ equity3 1,845 1,970 1,358 1,500 1,420 2,658
Profitability Ratio
Adjusted ROE4 103.14% 99.39% 67.34% 47.43% 15.47% 51.15%

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 2024 Calculation
ROE = 100 × Net earnings ÷ Shareholders’ equity
= 100 × 1,955 ÷ 1,860 = 105.11%

2 Adjusted net earnings. See details »

3 Adjusted shareholders’ equity. See details »

4 2024 Calculation
Adjusted ROE = 100 × Adjusted net earnings ÷ Adjusted shareholders’ equity
= 100 × 1,903 ÷ 1,845 = 103.14%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Sysco Corp. adjusted ROE improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jun 29, 2024 Jul 1, 2023 Jul 2, 2022 Jul 3, 2021 Jun 27, 2020 Jun 29, 2019
Reported
Selected Financial Data (US$ in millions)
Net earnings 1,955 1,770 1,359 524 215 1,674
Total assets 24,917 22,821 22,086 21,414 22,628 17,967
Profitability Ratio
ROA1 7.85% 7.76% 6.15% 2.45% 0.95% 9.32%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net earnings2 1,903 1,958 914 711 220 1,360
Adjusted total assets3 24,526 22,446 21,779 21,179 22,769 18,455
Profitability Ratio
Adjusted ROA4 7.76% 8.72% 4.20% 3.36% 0.96% 7.37%

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 2024 Calculation
ROA = 100 × Net earnings ÷ Total assets
= 100 × 1,955 ÷ 24,917 = 7.85%

2 Adjusted net earnings. See details »

3 Adjusted total assets. See details »

4 2024 Calculation
Adjusted ROA = 100 × Adjusted net earnings ÷ Adjusted total assets
= 100 × 1,903 ÷ 24,526 = 7.76%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Sysco Corp. adjusted ROA improved from 2022 to 2023 but then slightly deteriorated from 2023 to 2024.