Aramark
ARMK
Retail-Eating Places
Mkt Cap
$8.351BPE
13.35Debt
$5.964BCash
$414.1MEV
$13.9BFCF
$161.8MP/E Ratio
13.35Debt
$5.964BCash
$414.1MEV
$13.9BFCF
$161.8MCharts data: {"Earnings":[{"time":"2014-10-02","value":148956000},{"time":"2015-10-01","value":235946000},{"time":"2016-09-29","value":287806000},{"time":"2017-09-28","value":373923000},{"time":"2018-09-27","value":567885000},{"time":"2019-09-26","value":448466000},{"time":"2020-10-01","value":-461529000},{"time":"2021-09-30","value":-92219000},{"time":"2022-09-29","value":194177000},{"time":"2023-09-28","value":673530000}],"Sales":[{"time":"2014-10-02","value":14832913000},{"time":"2015-10-01","value":14329135000},{"time":"2016-09-29","value":14415829000},{"time":"2017-09-28","value":14604412000},{"time":"2018-09-27","value":15789633000},{"time":"2019-09-26","value":16227341000},{"time":"2020-10-01","value":12829559000},{"time":"2021-09-30","value":12095965000},{"time":"2022-09-29","value":16326624000},{"time":"2023-09-28","value":18853857000}],"Net Margins":[{"time":"2014-10-02","value":0.010042262096460756},{"time":"2015-10-01","value":0.016466171893837277},{"time":"2016-09-29","value":0.019964581988312986},{"time":"2017-09-28","value":0.025603427238289362},{"time":"2018-09-27","value":0.0359656871062171},{"time":"2019-09-26","value":0.027636443949751226},{"time":"2020-10-01","value":-0.03597387875919975},{"time":"2021-09-30","value":-0.007623947324583032},{"time":"2022-09-29","value":0.01189327322047718},{"time":"2023-09-28","value":0.03572372485905669}],"Assets":[{"time":"2014-10-02","value":10455693000},{"time":"2015-10-01","value":10224050000},{"time":"2016-09-29","value":10582072000},{"time":"2017-09-28","value":11006229000},{"time":"2018-09-27","value":13720102000},{"time":"2019-09-26","value":13736321000},{"time":"2020-10-01","value":15712684000},{"time":"2021-09-30","value":14376164000},{"time":"2022-09-29","value":15082436000},{"time":"2023-09-28","value":16871241000}],"Stockholders Equity":[{"time":"2014-10-02","value":1718036000},{"time":"2015-10-01","value":1883359000},{"time":"2016-09-29","value":2161006000},{"time":"2017-09-28","value":2459061000},{"time":"2018-09-27","value":3029558000},{"time":"2019-09-26","value":3320047000},{"time":"2020-10-01","value":2735988000},{"time":"2021-09-30","value":2722872000},{"time":"2022-09-29","value":3029640000},{"time":"2023-09-28","value":3712718000}],"ROE":[{"time":"2014-10-02","value":0.0867013263982827},{"time":"2015-10-01","value":0.12527935459994616},{"time":"2016-09-29","value":0.1331814904724929},{"time":"2017-09-28","value":0.15205926164499375},{"time":"2018-09-27","value":0.18744813599871665},{"time":"2019-09-26","value":0.13507820823018468},{"time":"2020-10-01","value":-0.16868823986070114},{"time":"2021-09-30","value":-0.033868283195096945},{"time":"2022-09-29","value":0.06409243342443327},{"time":"2023-09-28","value":0.181411569637123}],"ROA":[{"time":"2014-10-02","value":0.05399575140547833},{"time":"2015-10-01","value":0.06141773563313951},{"time":"2016-09-29","value":0.07052626366556569},{"time":"2017-09-28","value":0.07341815257523716},{"time":"2018-09-27","value":0.06021361940312105},{"time":"2019-09-26","value":0.06487610474449454},{"time":"2020-10-01","value":-0.016860200332419337},{"time":"2021-09-30","value":0.013316765167676162},{"time":"2022-09-29","value":0.04166203655695937},{"time":"2023-09-28","value":0.051147749000799644}]}
Aramark provides food, facilities, and uniform services to education, healthcare, business and industry, sports, leisure, and corrections clients in the United States and internationally. It operates through three segments: Food and Support Services United States, Food and Support Services International, and Uniform and Career Apparel. The company offers food-related managed services, including dining, catering, food service management, and convenience-oriented retail services; non-clinical support services, such as patient food and nutrition, retail food, and procurement services; and plant operations and maintenance, custodial/housekeeping, energy management, grounds keeping, and capital project management services. It also provides on-site restaurants, catering, convenience stores, and executive dining services; beverage and vending services; and facility management services comprising landscaping, transportation, payment, and other facility consulting services relating to building operations. In addition, the company offers concessions, banquet, and catering services; retail services and merchandise sale, recreational, and lodging services; and facility management services at sports, entertainment, and recreational facilities. Further, the company offers correctional food; and operates commissaries, laundry facilities, and property rooms. Additionally, it provides design, sourcing and manufacturing, delivery, cleaning, maintenance, and marketing services for uniforms and accessories; provides managed restroom services; work clothing, outerwear, and item related services that include mats, towels, linens, and first aid supplies. The company was formerly known as ARAMARK Holdings Corporation. Aramark was founded in 1959 and is based in Philadelphia, Pennsylvania.
![BJRI Logo](data:image/svg+xml,<svg xmlns='http://www.w3.org/2000/svg' width='18' height='18'><defs><linearGradient id="a" x1="3.349" x2="21.904" y1="3.122" y2="24.434" gradientUnits="userSpaceOnUse"><stop stop-color="%231A1E21"/><stop offset="1" stop-color="%2306060A"/></linearGradient></defs><path fill="url(%23a)" d="M0 0h18v18H0z"/><text x='50%' y='52%' dominant-baseline='middle' text-anchor='middle' font-size='5' font-family='sans-serif' fill='gray'>BJRI</text></svg>){kind=small}
![DENN Logo](data:image/svg+xml,<svg xmlns='http://www.w3.org/2000/svg' width='18' height='18'><defs><linearGradient id="a" x1="3.349" x2="21.904" y1="3.122" y2="24.434" gradientUnits="userSpaceOnUse"><stop stop-color="%231A1E21"/><stop offset="1" stop-color="%2306060A"/></linearGradient></defs><path fill="url(%23a)" d="M0 0h18v18H0z"/><text x='50%' y='52%' dominant-baseline='middle' text-anchor='middle' font-size='5' font-family='sans-serif' fill='gray'>DENN</text></svg>){kind=small}
![DIN Logo](data:image/svg+xml,<svg xmlns='http://www.w3.org/2000/svg' width='18' height='18'><defs><linearGradient id="a" x1="3.349" x2="21.904" y1="3.122" y2="24.434" gradientUnits="userSpaceOnUse"><stop stop-color="%231A1E21"/><stop offset="1" stop-color="%2306060A"/></linearGradient></defs><path fill="url(%23a)" d="M0 0h18v18H0z"/><text x='50%' y='52%' dominant-baseline='middle' text-anchor='middle' font-size='5' font-family='sans-serif' fill='gray'>DIN</text></svg>){kind=small}
![PTLO Logo](data:image/svg+xml,<svg xmlns='http://www.w3.org/2000/svg' width='18' height='18'><defs><linearGradient id="a" x1="3.349" x2="21.904" y1="3.122" y2="24.434" gradientUnits="userSpaceOnUse"><stop stop-color="%231A1E21"/><stop offset="1" stop-color="%2306060A"/></linearGradient></defs><path fill="url(%23a)" d="M0 0h18v18H0z"/><text x='50%' y='52%' dominant-baseline='middle' text-anchor='middle' font-size='5' font-family='sans-serif' fill='gray'>PTLO</text></svg>){kind=small}
DCF
Discounted Cash Flow Valuation of Aramark
Value
Growth
%
%
Discount
%
%
Multiple
| g\r | +10% | +11% | +12% | +13% | +14% |
|---|---|---|---|---|---|
| 0% | 10 | 9 | 8 | 8 | 7 |
| +1% | 11 | 10 | 9 | 8 | 8 |
| +2% | 13 | 11 | 10 | 9 | 8 |
| +3% | 14 | 13 | 11 | 10 | 9 |
| +4% | 17 | 14 | 12 | 11 | 10 |
| Years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | TV |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF | $161.8M | $174.2M | $186.9M | $200.1M | $213.6M | $227.4M | $241.4M | $255.6M | $269.8M | $284.1M | $298.3M | $2.983B |
| DCF | $151.4M | $141.3M | $131.6M | $122.1M | $113M | $104.4M | $96.07M | $88.2M | $80.76M | $73.74M | $737.4M | |
| Value | $1.84B | |||||||||||
In the chart Earnings are multiplied by this value.
Earnings Growth -0.39%
Earnings Stability -16%
Competitiveness and MOAT
High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.
| Years | 10-2015 | 09-2016 | 09-2017 | 09-2018 | 09-2019 | 10-2020 | 09-2021 | 09-2022 | 09-2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 1.6% | 2% | 2.6% | 3.6% | 2.8% | -3.6% | -0.76% | 1.2% | 3.6% | 3.4% |
| ROA | 6.1% | 7.1% | 7.3% | 6% | 6.5% | -1.7% | 1.3% | 4.2% | 5.1% | 6.4% |
| ROE | 13% | 13% | 15% | 19% | 14% | -17% | -3.4% | 6.4% | 18% | 22% |
What is the average Net Margin?
The average Net Margin over the past 5 years is +1.13%.
What is the trend of Net Margin?
The trend of Net Margin over the past 5 years is -0.06%.
What is the average Return on Assets (ROA)?
The average ROA over the past 5 years is +3.57%.
What is the trend of Return on Assets (ROA)?
The trend of ROA over the past 5 years is -0.24%.
What is the average Return on Equity (ROE)?
The average ROE over the past 5 years is +6.09%.
What is the trend of Return on Equity (ROE)?
The trend of ROE over the past 5 years is -0.31%.
Safety & Stabiliy
Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.
| Years | 10-2015 | 09-2016 | 09-2017 | 09-2018 | 09-2019 | 10-2020 | 09-2021 | 09-2022 | 09-2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Debt FCF | 33.37 | 17.92 | 10.52 | 17.30 | 14.03 | -38.78 | 30.13 | 24.42 | 27.09 | 36.85 |
| Debt Equity | 2.81 | 2.44 | 2.14 | 2.39 | 2.03 | 3.43 | 2.76 | 2.47 | 2.23 | 2.06 |
| MIN | ||||||||||
| Graham Stability | - | - | 100% | 100% | 100% | -100% | -50% | - | - | -100% |
What is the Debt/FCF?
The Debt/FCF trailing twelve month is 36.85.
What is the trend of Debt/FCF?
The trend of Debt/FCF over the past 5 years is 4.26.
What is the Graham’s Stability?
Graham’s Stability measure stands at -1.00.
Growth
Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.
| Years | 09-2016 | 09-2018 | 10-2020 | 09-2022 | Trend |
|---|---|---|---|---|---|
| Revenue | 3.9% | 3.6% | 14% | 15% | 2.3% |
| Net Income | 13% | 3.5% | - | 250% | 24% |
| Stockholders Equity | 8% | 4.2% | 11% | 23% | -0.47% |
| FCF | 0.52% | -6.1% | - | -0.35% | -8.8% |
What is the 5 year Revenue CAGR?
The Revenue CAGR over the past 5 years is +3.61%.
What is the trend of Revenue growth?
The trend of Revenue growth rate over the past 5 years is +2.26%.
What is the 5 year Earnings CAGR?
The Earnings CAGR over the past 5 years is +3.47%.
What is the trend of Earnings growth?
The trend of Earnings growth rate over the past 5 years is +24.11%.
What is the 5 year Equity CAGR?
The Equity CAGR over the past 5 years is +4.15%.
What is the trend of Equity growth?
The trend of Equity growth rate over the past 5 years is -0.47%.
What is the 5 year FCF CAGR?
The FCF CAGR over the past 5 years is -6.14%.
What is the trend of FCF growth?
The trend of FCF growth rate over the past 5 years is -8.82%.