Stock Analysis on Net

Chipotle Mexican Grill Inc. (NYSE:CMG)

Analysis of Profitability Ratios

Microsoft Excel

Profitability Ratios (Summary)

Chipotle Mexican Grill Inc., profitability ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Return on Sales
Gross profit margin 26.20% 23.88% 22.62% 17.40% 20.45%
Operating profit margin 15.78% 13.44% 10.67% 4.85% 7.95%
Net profit margin 12.45% 10.41% 8.65% 5.94% 6.27%
Return on Investment
Return on equity (ROE) 40.13% 37.97% 28.42% 17.61% 20.81%
Return on assets (ROA) 15.27% 12.98% 9.81% 5.95% 6.86%

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).

Profitability ratio Description The company
Gross profit margin Gross profit margin indicates the percentage of revenue available to cover operating and other expenditures. Chipotle Mexican Grill Inc. gross profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.
Operating profit margin A profitability ratio calculated as operating income divided by revenue. Chipotle Mexican Grill Inc. operating profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.
Net profit margin An indicator of profitability, calculated as net income divided by revenue. Chipotle Mexican Grill Inc. net profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.

Profitability ratio Description The company
ROE A profitability ratio calculated as net income divided by shareholders’ equity. Chipotle Mexican Grill Inc. ROE improved from 2021 to 2022 and from 2022 to 2023.
ROA A profitability ratio calculated as net income divided by total assets. Chipotle Mexican Grill Inc. ROA improved from 2021 to 2022 and from 2022 to 2023.

Gross Profit Margin

Chipotle Mexican Grill Inc., gross profit margin 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)
Gross profit 2,586,092 2,062,119 1,707,009 1,041,081 1,142,490
Revenue 9,871,649 8,634,652 7,547,061 5,984,634 5,586,369
Profitability Ratio
Gross profit margin1 26.20% 23.88% 22.62% 17.40% 20.45%
Benchmarks
Gross Profit Margin, Competitors2
Airbnb Inc. 82.83% 82.15% 80.71% 74.07%
Carnival Corp. & plc 33.70% 3.38% -143.97% -47.36% 38.01%
McDonald’s Corp. 57.12% 56.97% 54.17% 50.77% 52.74%
Starbucks Corp. 27.37% 25.96% 28.87% 21.51% 28.25%

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
Gross profit margin = 100 × Gross profit ÷ Revenue
= 100 × 2,586,092 ÷ 9,871,649 = 26.20%

2 Click competitor name to see calculations.

Profitability ratio Description The company
Gross profit margin Gross profit margin indicates the percentage of revenue available to cover operating and other expenditures. Chipotle Mexican Grill Inc. gross profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.

Operating Profit Margin

Chipotle Mexican Grill Inc., operating profit margin 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)
Income from operations 1,557,813 1,160,403 804,943 290,164 443,958
Revenue 9,871,649 8,634,652 7,547,061 5,984,634 5,586,369
Profitability Ratio
Operating profit margin1 15.78% 13.44% 10.67% 4.85% 7.95%
Benchmarks
Operating Profit Margin, Competitors2
Airbnb Inc. 15.31% 21.45% 7.17% -106.27%
Booking Holdings Inc. 27.31% 29.85% 22.78% -9.28% 35.48%
Carnival Corp. & plc 9.06% -35.99% -371.54% -158.45% 15.73%
McDonald’s Corp. 45.68% 40.42% 44.59% 38.13% 43.03%
Starbucks Corp. 16.32% 14.32% 16.77% 6.64% 15.38%
Operating Profit Margin, Sector
Consumer Services 22.85% 17.37% 15.08% -6.06% 24.94%
Operating Profit Margin, Industry
Consumer Discretionary 9.12% 8.07% 8.16% 5.53% 7.81%

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
Operating profit margin = 100 × Income from operations ÷ Revenue
= 100 × 1,557,813 ÷ 9,871,649 = 15.78%

2 Click competitor name to see calculations.

Profitability ratio Description The company
Operating profit margin A profitability ratio calculated as operating income divided by revenue. Chipotle Mexican Grill Inc. operating profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.

Net Profit Margin

Chipotle Mexican Grill Inc., net profit margin 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)
Net income 1,228,737 899,101 652,984 355,766 350,158
Revenue 9,871,649 8,634,652 7,547,061 5,984,634 5,586,369
Profitability Ratio
Net profit margin1 12.45% 10.41% 8.65% 5.94% 6.27%
Benchmarks
Net Profit Margin, Competitors2
Airbnb Inc. 48.32% 22.54% -5.88% -135.71%
Booking Holdings Inc. 20.07% 17.89% 10.63% 0.87% 32.29%
Carnival Corp. & plc -0.34% -50.07% -497.96% -182.95% 14.36%
McDonald’s Corp. 33.22% 26.65% 32.49% 24.63% 28.59%
Starbucks Corp. 11.46% 10.18% 14.45% 3.95% 13.58%
Net Profit Margin, Sector
Consumer Services 18.38% 9.06% 4.71% -13.57% 20.02%
Net Profit Margin, Industry
Consumer Discretionary 7.80% 4.64% 8.35% 4.16% 6.11%

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 profit margin = 100 × Net income ÷ Revenue
= 100 × 1,228,737 ÷ 9,871,649 = 12.45%

2 Click competitor name to see calculations.

Profitability ratio Description The company
Net profit margin An indicator of profitability, calculated as net income divided by revenue. Chipotle Mexican Grill Inc. net profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.

Return on Equity (ROE)

Chipotle Mexican Grill Inc., ROE 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)
Net income 1,228,737 899,101 652,984 355,766 350,158
Shareholders’ equity 3,062,207 2,368,023 2,297,374 2,020,135 1,683,026
Profitability Ratio
ROE1 40.13% 37.97% 28.42% 17.61% 20.81%
Benchmarks
ROE, Competitors2
Airbnb Inc. 58.69% 34.05% -7.37% -158.00%
Booking Holdings Inc. 109.92% 18.86% 1.21% 82.00%
Carnival Corp. & plc -1.08% -86.24% -78.24% -49.80% 11.79%
McDonald’s Corp.
Starbucks Corp.
ROE, Sector
Consumer Services 857.04% 300.69% 23.97% -59.34% 96.18%
ROE, Industry
Consumer Discretionary 30.04% 19.29% 30.07% 18.30% 31.39%

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
ROE = 100 × Net income ÷ Shareholders’ equity
= 100 × 1,228,737 ÷ 3,062,207 = 40.13%

2 Click competitor name to see calculations.

Profitability ratio Description The company
ROE A profitability ratio calculated as net income divided by shareholders’ equity. Chipotle Mexican Grill Inc. ROE improved from 2021 to 2022 and from 2022 to 2023.

Return on Assets (ROA)

Chipotle Mexican Grill Inc., ROA 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)
Net income 1,228,737 899,101 652,984 355,766 350,158
Total assets 8,044,362 6,927,504 6,652,958 5,982,896 5,104,604
Profitability Ratio
ROA1 15.27% 12.98% 9.81% 5.95% 6.86%
Benchmarks
ROA, Competitors2
Airbnb Inc. 23.21% 11.80% -2.57% -43.70%
Booking Holdings Inc. 17.62% 12.06% 4.93% 0.27% 22.73%
Carnival Corp. & plc -0.15% -11.78% -17.81% -19.10% 6.64%
McDonald’s Corp. 15.08% 12.25% 14.01% 8.99% 12.68%
Starbucks Corp. 14.01% 11.73% 13.38% 3.16% 18.73%
ROA, Sector
Consumer Services 12.16% 5.16% 2.03% -5.03% 12.89%
ROA, Industry
Consumer Discretionary 7.41% 4.34% 7.05% 3.37% 5.62%

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
ROA = 100 × Net income ÷ Total assets
= 100 × 1,228,737 ÷ 8,044,362 = 15.27%

2 Click competitor name to see calculations.

Profitability ratio Description The company
ROA A profitability ratio calculated as net income divided by total assets. Chipotle Mexican Grill Inc. ROA improved from 2021 to 2022 and from 2022 to 2023.