Stock Analysis on Net

Chipotle Mexican Grill Inc. (NYSE:CMG)

Analysis of Long-term (Investment) Activity Ratios

Microsoft Excel

Long-term Activity Ratios (Summary)

Chipotle Mexican Grill Inc., long-term (investment) activity ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net fixed asset turnover 4.55 4.43 4.27 3.78 3.83
Net fixed asset turnover (including operating lease, right-of-use asset) 1.72 1.64 1.54 1.38 1.41
Total asset turnover 1.23 1.25 1.13 1.00 1.09
Equity turnover 3.22 3.65 3.29 2.96 3.32

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Long-term activity ratio Description The company
Net fixed asset turnover An activity ratio calculated as total revenue divided by net fixed assets. Chipotle Mexican Grill Inc. net fixed asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.
Net fixed asset turnover (including operating lease, right-of-use asset) An activity ratio calculated as total revenue divided by net fixed assets (including operating lease, right-of-use asset). Chipotle Mexican Grill Inc. net fixed asset turnover ratio (with operating lease, right-of-use asset) improved from 2021 to 2022 and from 2022 to 2023.
Total asset turnover An activity ratio calculated as total revenue divided by total assets. Chipotle Mexican Grill Inc. total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Equity turnover An activity ratio calculated as total revenue divided by shareholders’ equity. Chipotle Mexican Grill Inc. equity turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Net Fixed Asset Turnover

Chipotle Mexican Grill Inc., net fixed asset turnover calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Revenue 9,871,649 8,634,652 7,547,061 5,984,634 5,586,369
Leasehold improvements, property and equipment, net 2,170,038 1,951,147 1,769,278 1,584,311 1,458,690
Long-term Activity Ratio
Net fixed asset turnover1 4.55 4.43 4.27 3.78 3.83
Benchmarks
Net Fixed Asset Turnover, Competitors2
Airbnb Inc. 61.98 69.41 38.27 12.50
Booking Holdings Inc. 27.25 25.55 13.33 8.99 20.41
Carnival Corp. & plc 0.54 0.31 0.05 0.15 0.55
McDonald’s Corp. 0.95 0.92 0.94 0.77 0.87
Starbucks Corp. 4.87 4.92 4.56 3.77 4.12
Net Fixed Asset Turnover, Sector
Consumer Services 1.61 1.39 1.09 0.90 1.26
Net Fixed Asset Turnover, Industry
Consumer Discretionary 3.24 3.18 2.98 2.99 3.28

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Net fixed asset turnover = Revenue ÷ Leasehold improvements, property and equipment, net
= 9,871,649 ÷ 2,170,038 = 4.55

2 Click competitor name to see calculations.

Long-term activity ratio Description The company
Net fixed asset turnover An activity ratio calculated as total revenue divided by net fixed assets. Chipotle Mexican Grill Inc. net fixed asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.

Net Fixed Asset Turnover (including Operating Lease, Right-of-Use Asset)

Chipotle Mexican Grill Inc., net fixed asset turnover (including operating lease, right-of-use asset) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Revenue 9,871,649 8,634,652 7,547,061 5,984,634 5,586,369
 
Leasehold improvements, property and equipment, net 2,170,038 1,951,147 1,769,278 1,584,311 1,458,690
Operating lease assets 3,578,548 3,302,402 3,118,294 2,767,185 2,505,466
Leasehold improvements, property and equipment, net (including operating lease, right-of-use asset) 5,748,586 5,253,549 4,887,572 4,351,496 3,964,156
Long-term Activity Ratio
Net fixed asset turnover (including operating lease, right-of-use asset)1 1.72 1.64 1.54 1.38 1.41
Benchmarks
Net Fixed Asset Turnover (including Operating Lease, Right-of-Use Asset), Competitors2
Airbnb Inc. 35.54 32.43 13.98 5.16
Booking Holdings Inc. 14.35 13.01 8.31 5.29 11.09
Carnival Corp. & plc 0.52 0.30 0.05 0.14 0.55
McDonald’s Corp. 0.66 0.64 0.61 0.50 0.56
Starbucks Corp. 2.28 2.21 1.99 1.64 4.12
Net Fixed Asset Turnover (including Operating Lease, Right-of-Use Asset), Sector
Consumer Services 1.20 1.04 0.80 0.65 1.02
Net Fixed Asset Turnover (including Operating Lease, Right-of-Use Asset), Industry
Consumer Discretionary 2.53 2.48 2.32 2.34 2.83

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Net fixed asset turnover (including operating lease, right-of-use asset) = Revenue ÷ Leasehold improvements, property and equipment, net (including operating lease, right-of-use asset)
= 9,871,649 ÷ 5,748,586 = 1.72

2 Click competitor name to see calculations.

Long-term activity ratio Description The company
Net fixed asset turnover (including operating lease, right-of-use asset) An activity ratio calculated as total revenue divided by net fixed assets (including operating lease, right-of-use asset). Chipotle Mexican Grill Inc. net fixed asset turnover ratio (with operating lease, right-of-use asset) improved from 2021 to 2022 and from 2022 to 2023.

Total Asset Turnover

Chipotle Mexican Grill Inc., total asset turnover calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Revenue 9,871,649 8,634,652 7,547,061 5,984,634 5,586,369
Total assets 8,044,362 6,927,504 6,652,958 5,982,896 5,104,604
Long-term Activity Ratio
Total asset turnover1 1.23 1.25 1.13 1.00 1.09
Benchmarks
Total Asset Turnover, Competitors2
Airbnb Inc. 0.48 0.52 0.44 0.32
Booking Holdings Inc. 0.88 0.67 0.46 0.31 0.70
Carnival Corp. & plc 0.44 0.24 0.04 0.10 0.46
McDonald’s Corp. 0.45 0.46 0.43 0.36 0.44
Starbucks Corp. 1.22 1.15 0.93 0.80 1.38
Total Asset Turnover, Sector
Consumer Services 0.66 0.57 0.43 0.37 0.64
Total Asset Turnover, Industry
Consumer Discretionary 0.95 0.93 0.84 0.81 0.92

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Total asset turnover = Revenue ÷ Total assets
= 9,871,649 ÷ 8,044,362 = 1.23

2 Click competitor name to see calculations.

Long-term activity ratio Description The company
Total asset turnover An activity ratio calculated as total revenue divided by total assets. Chipotle Mexican Grill Inc. total asset turnover ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Equity Turnover

Chipotle Mexican Grill Inc., equity turnover calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Revenue 9,871,649 8,634,652 7,547,061 5,984,634 5,586,369
Shareholders’ equity 3,062,207 2,368,023 2,297,374 2,020,135 1,683,026
Long-term Activity Ratio
Equity turnover1 3.22 3.65 3.29 2.96 3.32
Benchmarks
Equity Turnover, Competitors2
Airbnb Inc. 1.21 1.51 1.25 1.16
Booking Holdings Inc. 6.14 1.77 1.39 2.54
Carnival Corp. & plc 3.14 1.72 0.16 0.27 0.82
McDonald’s Corp.
Starbucks Corp.
Equity Turnover, Sector
Consumer Services 46.63 33.19 5.09 4.37 4.80
Equity Turnover, Industry
Consumer Discretionary 3.85 4.15 3.60 4.40 5.13

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Equity turnover = Revenue ÷ Shareholders’ equity
= 9,871,649 ÷ 3,062,207 = 3.22

2 Click competitor name to see calculations.

Long-term activity ratio Description The company
Equity turnover An activity ratio calculated as total revenue divided by shareholders’ equity. Chipotle Mexican Grill Inc. equity turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.