Market cap
$29,032 Mln
Revenue (TTM)
$12,670 Mln
P/E Ratio
22.8
P/B Ratio
6.9
Div. Yield
2.7 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | 1.78 | 0.84 | -1.01 | -5.26 | -1.30 |
| EBIT | 2.91 | -3.56 | 4.00 | -3.71 | 0.50 |
| Net Profit | 3.05 | -16.48 | 23.26 | -5.49 | 0.86 |
| EPS | 3.34 | -16.53 | 21.72 | -5.65 | 1.11 |
| Book Value | -- | -- | 16.86 | -0.09 | 6.13 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-24 | Dec-23 |
| EBIT-Margin
| 11.87 | 12.67 | 14.79 | 15.41 | 11.47 |
| Net Margin
| 7.73 | 9.74 | 10.08 | -- | -- |
| Return on equity
| 30.29 | 35.65 | 31.07 | 39.02 | 26.73 |
| Return on Capital
| 10.45 | 11.19 | -- | 13.68 | 9.14 |
| Return on Assets
| 6.50 | 6.99 | 6.16 | 8.68 | 5.57 |
| Debt to Equity (x)
| -- | -- | 1.03 | 1.68 | 2.06 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
--
|
13.68
|
9.14
|
8.53
|
13.19
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
31.07
Higher than Peers by 21.64
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
31.07
|
39.02
|
26.73
|
25.11
|
43.76
|
|
Peer Median
|
9.42
|
--
|
--
|
--
|
--
|
ROA
6.16
Higher than Peers by 2.73
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
6.16
|
8.68
|
5.57
|
5.25
|
8.27
|
|
Peer Median
|
3.42
|
--
|
--
|
--
|
--
|
EBIT Margin
14.79
Higher than Peers by 6.23
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
14.79
|
15.41
|
11.47
|
8.72
|
14.11
|
|
Peer Median
|
8.56
|
--
|
--
|
--
|
--
|
Net Margin
10.08
Higher than Peers by 5.28
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
10.08
|
10.64
|
7.25
|
7.73
|
12.27
|
|
Peer Median
|
4.80
|
--
|
--
|
--
|
--
|
Cash Profit Margin
--
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
-1.01
Lower than Peers by 1.52
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
-1.01
|
-0.03
|
0.04
|
0.08
|
-0.15
|
|
Peer Median
|
0.52
|
--
|
--
|
--
|
--
|
EBIT Growth
4.00
Higher than Peers by 5.71
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
4.00
|
30.56
|
36.45
|
-33.43
|
-11.96
|
|
Peer Median
|
-1.72
|
--
|
--
|
--
|
--
|
Net Profit Growth
23.26
Higher than Peers by 25.87
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
23.26
|
42.59
|
-1.14
|
-35.65
|
16.98
|
|
Peer Median
|
-2.61
|
--
|
--
|
--
|
--
|
EPS Growth
21.72
Higher than Peers by 0.46
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
21.72
|
0.40
|
-0.02
|
-0.35
|
0.18
|
|
Peer Median
|
21.26
|
--
|
--
|
--
|
--
|
Book Value Growth
14.16
Higher than Peers by 6.45
Year on year growth in book value per share
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
14.16
|
--
|
--
|
--
|
--
|
|
Peer Median
|
7.71
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
1.03
Higher than Peers by 0.35
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
1.03
|
1.68
|
2.06
|
1.82
|
2.08
|
|
Peer Median
|
0.68
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
0.34
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
0.34
|
0.23
|
0.29
|
0.35
|
0.26
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
0.68
Lower than Peers by 0.88
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
0.68
|
0.81
|
0.66
|
0.66
|
0.64
|
|
Peer Median
|
1.56
|
--
|
--
|
--
|
--
|
Quick Ratio
0.44
Lower than Peers by 0.38
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
0.44
|
0.56
|
0.41
|
0.45
|
0.38
|
|
Peer Median
|
0.82
|
--
|
--
|
--
|
--
|
Interest Coverage
6.60
Higher than Peers by 2.27
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
6.60
|
6.32
|
4.97
|
5.49
|
8.08
|
|
Peer Median
|
4.33
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
13.47
Higher than Peers by 4.71
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
13.47
|
11.94
|
11.95
|
12.11
|
12.68
|
|
Peer Median
|
8.76
|
--
|
--
|
--
|
--
|
Asset Turnover
0.61
Lower than Peers by 0.04
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
0.61
|
0.82
|
0.77
|
0.69
|
0.65
|
|
Peer Median
|
0.65
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
--
|
44.26
|
43.14
|
43.60
|
47.04
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
--
|
53.60
|
53.35
|
56.53
|
61.77
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
--
|
101.29
|
100.87
|
106.18
|
116.18
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
--
|
-3.42
|
-4.38
|
-6.05
|
-7.36
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
22.80
Higher than Peers by 1.74
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
22.80
|
20.90
|
20.22
|
25.31
|
14.81
|
|
Peer Median
|
21.06
|
--
|
--
|
--
|
--
|
Price / Book Value
6.91
Higher than Peers by 5.21
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
6.91
|
7.51
|
6.06
|
6.18
|
5.95
|
|
Peer Median
|
1.69
|
--
|
--
|
--
|
--
|
Dividend Yield
2.74
Higher than Peers by 0.11
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
2.74
|
--
|
--
|
--
|
--
|
|
Peer Median
|
2.63
|
--
|
--
|
--
|
--
|
EV/EBITDA
15.59
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
15.59
|
14.57
|
13.24
|
19.71
|
13.92
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
29,031
Higher than Peers by 28,334
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-24
|
Dec-23
|
Dec-22
|
Dec-21
|
|---|---|---|---|---|---|
|
Kellogg (K)
|
29,031
|
--
|
--
|
--
|
--
|
|
Peer Median
|
698
|
--
|
--
|
--
|
--
|