Stock Analysis on Net

Walt Disney Co. (NYSE:DIS)

Analysis of Short-term (Operating) Activity Ratios

Microsoft Excel

Short-term Activity Ratios (Summary)

Walt Disney Co., short-term (operating) activity ratios

Microsoft Excel
Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019 Sep 29, 2018
Turnover Ratios
Inventory turnover 30.16 31.23 33.91 27.72 25.48 23.51
Receivables turnover 7.21 6.54 5.04 5.15 4.49 6.37
Payables turnover 3.91 3.36 2.76 3.33 3.05 5.03
Working capital turnover 54.74 3,308.88 26.13 7.58
Average No. Days
Average inventory processing period 12 12 11 13 14 16
Add: Average receivable collection period 51 56 72 71 81 57
Operating cycle 63 68 83 84 95 73
Less: Average payables payment period 93 109 132 110 120 73
Cash conversion cycle -30 -41 -49 -26 -25 0

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).

Short-term activity ratio Description The company
Inventory turnover An activity ratio calculated as cost of goods sold divided by inventory. Walt Disney Co. inventory turnover ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Receivables turnover An activity ratio equal to revenue divided by receivables. Walt Disney Co. receivables turnover ratio improved from 2021 to 2022 and from 2022 to 2023.
Payables turnover An activity ratio calculated as cost of goods sold divided by payables. Walt Disney Co. payables turnover ratio increased from 2021 to 2022 and from 2022 to 2023.
Working capital turnover An activity ratio calculated as revenue divided by working capital. Walt Disney Co. working capital turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Short-term activity ratio Description The company
Average inventory processing period An activity ratio equal to the number of days in the period divided by inventory turnover over the period.
Average receivable collection period An activity ratio equal to the number of days in the period divided by receivables turnover. Walt Disney Co. number of days of receivables outstanding improved from 2021 to 2022 and from 2022 to 2023.
Operating cycle Equal to average inventory processing period plus average receivables collection period. Walt Disney Co. operating cycle improved from 2021 to 2022 and from 2022 to 2023.
Average payables payment period An estimate of the average number of days it takes a company to pay its suppliers; equal to the number of days in the period divided by payables turnover ratio for the period. Walt Disney Co. number of days of payables outstanding decreased from 2021 to 2022 and from 2022 to 2023.
Cash conversion cycle A financial metric that measures the length of time required for a company to convert cash invested in its operations to cash received as a result of its operations; equal to average inventory processing period plus average receivables collection period minus average payables payment period. Walt Disney Co. cash conversion cycle deteriorated from 2021 to 2022 and from 2022 to 2023.

Inventory Turnover

Walt Disney Co., inventory turnover calculation, comparison to benchmarks

Microsoft Excel
Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019 Sep 29, 2018
Selected Financial Data (US$ in millions)
Cost of revenues, exclusive of depreciation and amortization 59,201 54,401 45,131 43,880 42,018 32,726
Inventories 1,963 1,742 1,331 1,583 1,649 1,392
Short-term Activity Ratio
Inventory turnover1 30.16 31.23 33.91 27.72 25.48 23.51
Benchmarks
Inventory Turnover, Sector
Media & Entertainment 140.08 151.11 176.18 122.36 105.25
Inventory Turnover, Industry
Communication Services 52.08 44.81 39.09 36.78 47.97

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).

1 2023 Calculation
Inventory turnover = Cost of revenues, exclusive of depreciation and amortization ÷ Inventories
= 59,201 ÷ 1,963 = 30.16

Short-term activity ratio Description The company
Inventory turnover An activity ratio calculated as cost of goods sold divided by inventory. Walt Disney Co. inventory turnover ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

Receivables Turnover

Walt Disney Co., receivables turnover calculation, comparison to benchmarks

Microsoft Excel
Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019 Sep 29, 2018
Selected Financial Data (US$ in millions)
Revenues 88,898 82,722 67,418 65,388 69,570 59,434
Receivables, net 12,330 12,652 13,367 12,708 15,481 9,334
Short-term Activity Ratio
Receivables turnover1 7.21 6.54 5.04 5.15 4.49 6.37
Benchmarks
Receivables Turnover, Competitors2
Alphabet Inc. 6.41 7.03 6.55 5.90 6.39
Comcast Corp. 8.80 9.58 9.69 9.03 9.65
Meta Platforms Inc. 8.34 8.66 8.40 7.58 7.43
Netflix Inc. 26.20 31.97 36.92 40.92 44.36
Receivables Turnover, Sector
Media & Entertainment 7.50 7.94 7.41 6.90 6.95
Receivables Turnover, Industry
Communication Services 7.76 8.07 7.77 7.20 7.04

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).

1 2023 Calculation
Receivables turnover = Revenues ÷ Receivables, net
= 88,898 ÷ 12,330 = 7.21

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Receivables turnover An activity ratio equal to revenue divided by receivables. Walt Disney Co. receivables turnover ratio improved from 2021 to 2022 and from 2022 to 2023.

Payables Turnover

Walt Disney Co., payables turnover calculation, comparison to benchmarks

Microsoft Excel
Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019 Sep 29, 2018
Selected Financial Data (US$ in millions)
Cost of revenues, exclusive of depreciation and amortization 59,201 54,401 45,131 43,880 42,018 32,726
Accounts and accrued payables 15,125 16,205 16,357 13,183 13,778 6,503
Short-term Activity Ratio
Payables turnover1 3.91 3.36 2.76 3.33 3.05 5.03
Benchmarks
Payables Turnover, Competitors2
Alphabet Inc. 17.79 24.61 18.38 15.16 12.93
Comcast Corp. 2.96 3.05 3.09 2.91 3.18
Meta Platforms Inc. 5.35 5.06 5.55 12.54 9.37
Netflix Inc. 26.38 28.54 20.70 23.28 18.45
Payables Turnover, Sector
Media & Entertainment 6.76 6.66 5.90 6.03 5.39
Payables Turnover, Industry
Communication Services 4.91 4.73 4.79 4.63 4.48

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).

1 2023 Calculation
Payables turnover = Cost of revenues, exclusive of depreciation and amortization ÷ Accounts and accrued payables
= 59,201 ÷ 15,125 = 3.91

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Payables turnover An activity ratio calculated as cost of goods sold divided by payables. Walt Disney Co. payables turnover ratio increased from 2021 to 2022 and from 2022 to 2023.

Working Capital Turnover

Walt Disney Co., working capital turnover calculation, comparison to benchmarks

Microsoft Excel
Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019 Sep 29, 2018
Selected Financial Data (US$ in millions)
Current assets 32,763 29,098 33,657 35,251 28,124 16,825
Less: Current liabilities 31,139 29,073 31,077 26,628 31,341 17,860
Working capital 1,624 25 2,580 8,623 (3,217) (1,035)
 
Revenues 88,898 82,722 67,418 65,388 69,570 59,434
Short-term Activity Ratio
Working capital turnover1 54.74 3,308.88 26.13 7.58
Benchmarks
Working Capital Turnover, Competitors2
Alphabet Inc. 3.43 2.96 2.08 1.55 1.51
Comcast Corp.
Meta Platforms Inc. 2.53 3.59 2.59 1.42 1.38
Netflix Inc. 31.89 23.67 12.78
Working Capital Turnover, Sector
Media & Entertainment 5.30 5.15 3.53 2.48 2.88
Working Capital Turnover, Industry
Communication Services 10.57 11.82 7.57 4.32 6.31

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).

1 2023 Calculation
Working capital turnover = Revenues ÷ Working capital
= 88,898 ÷ 1,624 = 54.74

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Working capital turnover An activity ratio calculated as revenue divided by working capital. Walt Disney Co. working capital turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Average Inventory Processing Period

Walt Disney Co., average inventory processing period calculation, comparison to benchmarks

Microsoft Excel
Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019 Sep 29, 2018
Selected Financial Data
Inventory turnover 30.16 31.23 33.91 27.72 25.48 23.51
Short-term Activity Ratio (no. days)
Average inventory processing period1 12 12 11 13 14 16
Benchmarks (no. days)
Average Inventory Processing Period, Sector
Media & Entertainment 3 2 2 3 3
Average Inventory Processing Period, Industry
Communication Services 7 8 9 10 8

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).

1 2023 Calculation
Average inventory processing period = 365 ÷ Inventory turnover
= 365 ÷ 30.16 = 12

Short-term activity ratio Description The company
Average inventory processing period An activity ratio equal to the number of days in the period divided by inventory turnover over the period.

Average Receivable Collection Period

Walt Disney Co., average receivable collection period calculation, comparison to benchmarks

Microsoft Excel
Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019 Sep 29, 2018
Selected Financial Data
Receivables turnover 7.21 6.54 5.04 5.15 4.49 6.37
Short-term Activity Ratio (no. days)
Average receivable collection period1 51 56 72 71 81 57
Benchmarks (no. days)
Average Receivable Collection Period, Competitors2
Alphabet Inc. 57 52 56 62 57
Comcast Corp. 41 38 38 40 38
Meta Platforms Inc. 44 42 43 48 49
Netflix Inc. 14 11 10 9 8
Average Receivable Collection Period, Sector
Media & Entertainment 49 46 49 53 53
Average Receivable Collection Period, Industry
Communication Services 47 45 47 51 52

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).

1 2023 Calculation
Average receivable collection period = 365 ÷ Receivables turnover
= 365 ÷ 7.21 = 51

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Average receivable collection period An activity ratio equal to the number of days in the period divided by receivables turnover. Walt Disney Co. number of days of receivables outstanding improved from 2021 to 2022 and from 2022 to 2023.

Operating Cycle

Walt Disney Co., operating cycle calculation, comparison to benchmarks

No. days

Microsoft Excel
Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019 Sep 29, 2018
Selected Financial Data
Average inventory processing period 12 12 11 13 14 16
Average receivable collection period 51 56 72 71 81 57
Short-term Activity Ratio
Operating cycle1 63 68 83 84 95 73
Benchmarks
Operating Cycle, Sector
Media & Entertainment 52 48 51 56 56
Operating Cycle, Industry
Communication Services 54 53 56 61 60

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).

1 2023 Calculation
Operating cycle = Average inventory processing period + Average receivable collection period
= 12 + 51 = 63

Short-term activity ratio Description The company
Operating cycle Equal to average inventory processing period plus average receivables collection period. Walt Disney Co. operating cycle improved from 2021 to 2022 and from 2022 to 2023.

Average Payables Payment Period

Walt Disney Co., average payables payment period calculation, comparison to benchmarks

Microsoft Excel
Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019 Sep 29, 2018
Selected Financial Data
Payables turnover 3.91 3.36 2.76 3.33 3.05 5.03
Short-term Activity Ratio (no. days)
Average payables payment period1 93 109 132 110 120 73
Benchmarks (no. days)
Average Payables Payment Period, Competitors2
Alphabet Inc. 21 15 20 24 28
Comcast Corp. 123 120 118 125 115
Meta Platforms Inc. 68 72 66 29 39
Netflix Inc. 14 13 18 16 20
Average Payables Payment Period, Sector
Media & Entertainment 54 55 62 61 68
Average Payables Payment Period, Industry
Communication Services 74 77 76 79 81

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).

1 2023 Calculation
Average payables payment period = 365 ÷ Payables turnover
= 365 ÷ 3.91 = 93

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Average payables payment period An estimate of the average number of days it takes a company to pay its suppliers; equal to the number of days in the period divided by payables turnover ratio for the period. Walt Disney Co. number of days of payables outstanding decreased from 2021 to 2022 and from 2022 to 2023.

Cash Conversion Cycle

Walt Disney Co., cash conversion cycle calculation, comparison to benchmarks

No. days

Microsoft Excel
Sep 30, 2023 Oct 1, 2022 Oct 2, 2021 Oct 3, 2020 Sep 28, 2019 Sep 29, 2018
Selected Financial Data
Average inventory processing period 12 12 11 13 14 16
Average receivable collection period 51 56 72 71 81 57
Average payables payment period 93 109 132 110 120 73
Short-term Activity Ratio
Cash conversion cycle1 -30 -41 -49 -26 -25 0
Benchmarks
Cash Conversion Cycle, Sector
Media & Entertainment -2 -7 -11 -5 -12
Cash Conversion Cycle, Industry
Communication Services -20 -24 -20 -18 -21

Based on: 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-10-01), 10-K (reporting date: 2021-10-02), 10-K (reporting date: 2020-10-03), 10-K (reporting date: 2019-09-28), 10-K (reporting date: 2018-09-29).

1 2023 Calculation
Cash conversion cycle = Average inventory processing period + Average receivable collection period – Average payables payment period
= 12 + 5193 = -30

Short-term activity ratio Description The company
Cash conversion cycle A financial metric that measures the length of time required for a company to convert cash invested in its operations to cash received as a result of its operations; equal to average inventory processing period plus average receivables collection period minus average payables payment period. Walt Disney Co. cash conversion cycle deteriorated from 2021 to 2022 and from 2022 to 2023.