Stock Analysis on Net

Chipotle Mexican Grill Inc. (NYSE:CMG)

Analysis of Short-term (Operating) Activity Ratios

Microsoft Excel

Short-term Activity Ratios (Summary)

Chipotle Mexican Grill Inc., short-term (operating) activity ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Turnover Ratios
Inventory turnover 185.34 184.27 177.91 186.94 170.29
Receivables turnover 85.44 80.79 75.77 57.27 69.36
Payables turnover 36.86 35.61 35.79 40.52 38.37
Working capital turnover 16.73 34.00 14.86 10.01 13.77
Average No. Days
Average inventory processing period 2 2 2 2 2
Add: Average receivable collection period 4 5 5 6 5
Operating cycle 6 7 7 8 7
Less: Average payables payment period 10 10 10 9 10
Cash conversion cycle -4 -3 -3 -1 -3

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).

Short-term activity ratio Description The company
Inventory turnover An activity ratio calculated as cost of goods sold divided by inventory. Chipotle Mexican Grill Inc. inventory turnover ratio improved from 2021 to 2022 and from 2022 to 2023.
Receivables turnover An activity ratio equal to revenue divided by receivables. Chipotle Mexican Grill Inc. 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. Chipotle Mexican Grill Inc. payables turnover ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
Working capital turnover An activity ratio calculated as revenue divided by working capital. Chipotle Mexican Grill Inc. 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.
Operating cycle Equal to average inventory processing period plus average receivables collection period.
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.
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.

Inventory Turnover

Chipotle Mexican Grill Inc., inventory 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)
Restaurant operating costs, exclusive of depreciation and amortization 7,285,557 6,572,533 5,840,052 4,943,553 4,443,879
Inventory 39,309 35,668 32,826 26,445 26,096
Short-term Activity Ratio
Inventory turnover1 185.34 184.27 177.91 186.94 170.29
Benchmarks
Inventory Turnover, Competitors2
Carnival Corp. & plc 27.12 27.47 13.08 24.61 30.23
McDonald’s Corp. 155.76 141.94 144.74 136.62 154.59
Starbucks Corp. 14.46 10.97 12.89 11.90 12.44
Inventory Turnover, Sector
Consumer Services 32.57 25.32 25.06 23.58 29.12
Inventory Turnover, Industry
Consumer Discretionary 7.06 6.74 7.06 7.55 7.84

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
Inventory turnover = Restaurant operating costs, exclusive of depreciation and amortization ÷ Inventory
= 7,285,557 ÷ 39,309 = 185.34

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Inventory turnover An activity ratio calculated as cost of goods sold divided by inventory. Chipotle Mexican Grill Inc. inventory turnover ratio improved from 2021 to 2022 and from 2022 to 2023.

Receivables Turnover

Chipotle Mexican Grill Inc., receivables 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
Accounts receivable, net 115,535 106,880 99,599 104,500 80,545
Short-term Activity Ratio
Receivables turnover1 85.44 80.79 75.77 57.27 69.36
Benchmarks
Receivables Turnover, Competitors2
Airbnb Inc. 39.83 42.00 42.04 17.80
Booking Holdings Inc. 6.57 7.67 8.07 12.85 8.97
Carnival Corp. & plc 38.84 30.81 7.76 20.49 46.90
McDonald’s Corp. 3.92 4.14 5.23 3.86 4.24
Starbucks Corp. 30.38 27.44 30.92 26.62 30.15
Receivables Turnover, Sector
Consumer Services 13.82 14.03 14.01 13.06 14.58
Receivables Turnover, Industry
Consumer Discretionary 17.99 18.02 21.14 21.80 21.73

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
Receivables turnover = Revenue ÷ Accounts receivable, net
= 9,871,649 ÷ 115,535 = 85.44

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. Chipotle Mexican Grill Inc. receivables turnover ratio improved from 2021 to 2022 and from 2022 to 2023.

Payables Turnover

Chipotle Mexican Grill Inc., payables 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)
Restaurant operating costs, exclusive of depreciation and amortization 7,285,557 6,572,533 5,840,052 4,943,553 4,443,879
Accounts payable 197,646 184,566 163,161 121,990 115,816
Short-term Activity Ratio
Payables turnover1 36.86 35.61 35.79 40.52 38.37
Benchmarks
Payables Turnover, Competitors2
Airbnb Inc. 12.08 10.94 9.77 10.96
Booking Holdings Inc. 6.14 6.82 6.91 9.25 12.16
Carnival Corp. & plc 12.26 11.20 5.84 13.21 17.08
McDonald’s Corp. 7.46 7.53 7.99 9.42 7.85
Starbucks Corp. 16.92 16.57 17.06 18.50 15.99
Payables Turnover, Sector
Consumer Services 10.35 10.82 10.51 14.03 13.80
Payables Turnover, Industry
Consumer Discretionary 5.23 4.84 4.67 4.77 5.59

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
Payables turnover = Restaurant operating costs, exclusive of depreciation and amortization ÷ Accounts payable
= 7,285,557 ÷ 197,646 = 36.86

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. Chipotle Mexican Grill Inc. payables turnover ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Working Capital Turnover

Chipotle Mexican Grill Inc., working capital 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)
Current assets 1,620,713 1,175,837 1,381,564 1,420,237 1,072,204
Less: Current liabilities 1,030,625 921,880 873,682 822,199 666,593
Working capital 590,088 253,957 507,882 598,038 405,611
 
Revenue 9,871,649 8,634,652 7,547,061 5,984,634 5,586,369
Short-term Activity Ratio
Working capital turnover1 16.73 34.00 14.86 10.01 13.77
Benchmarks
Working Capital Turnover, Competitors2
Airbnb Inc. 1.51 1.22 0.99 0.89
Booking Holdings Inc. 5.77 2.33 1.59 0.77 3.37
Carnival Corp. & plc 2.98
McDonald’s Corp. 8.64 5.39 3.13 131.28
Starbucks Corp. 18.11 51.17
Working Capital Turnover, Sector
Consumer Services 29.13 8.05 3.65 3.43
Working Capital Turnover, Industry
Consumer Discretionary 16.27 19.61 11.06 13.40 33.38

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
Working capital turnover = Revenue ÷ Working capital
= 9,871,649 ÷ 590,088 = 16.73

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. Chipotle Mexican Grill Inc. 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

Chipotle Mexican Grill Inc., average inventory processing period calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data
Inventory turnover 185.34 184.27 177.91 186.94 170.29
Short-term Activity Ratio (no. days)
Average inventory processing period1 2 2 2 2 2
Benchmarks (no. days)
Average Inventory Processing Period, Competitors2
Carnival Corp. & plc 13 13 28 15 12
McDonald’s Corp. 2 3 3 3 2
Starbucks Corp. 25 33 28 31 29
Average Inventory Processing Period, Sector
Consumer Services 11 14 15 15 13
Average Inventory Processing Period, Industry
Consumer Discretionary 52 54 52 48 47

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
Average inventory processing period = 365 ÷ Inventory turnover
= 365 ÷ 185.34 = 2

2 Click competitor name to see calculations.

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

Chipotle Mexican Grill Inc., average receivable collection period calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data
Receivables turnover 85.44 80.79 75.77 57.27 69.36
Short-term Activity Ratio (no. days)
Average receivable collection period1 4 5 5 6 5
Benchmarks (no. days)
Average Receivable Collection Period, Competitors2
Airbnb Inc. 9 9 9 21
Booking Holdings Inc. 56 48 45 28 41
Carnival Corp. & plc 9 12 47 18 8
McDonald’s Corp. 93 88 70 95 86
Starbucks Corp. 12 13 12 14 12
Average Receivable Collection Period, Sector
Consumer Services 26 26 26 28 25
Average Receivable Collection Period, Industry
Consumer Discretionary 20 20 17 17 17

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
Average receivable collection period = 365 ÷ Receivables turnover
= 365 ÷ 85.44 = 4

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.

Operating Cycle

Chipotle Mexican Grill Inc., operating cycle calculation, comparison to benchmarks

No. days

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data
Average inventory processing period 2 2 2 2 2
Average receivable collection period 4 5 5 6 5
Short-term Activity Ratio
Operating cycle1 6 7 7 8 7
Benchmarks
Operating Cycle, Competitors2
Carnival Corp. & plc 22 25 75 33 20
McDonald’s Corp. 95 91 73 98 88
Starbucks Corp. 37 46 40 45 41
Operating Cycle, Sector
Consumer Services 37 40 41 43 38
Operating Cycle, Industry
Consumer Discretionary 72 74 69 65 64

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 cycle = Average inventory processing period + Average receivable collection period
= 2 + 4 = 6

2 Click competitor name to see calculations.

Short-term activity ratio Description The company
Operating cycle Equal to average inventory processing period plus average receivables collection period.

Average Payables Payment Period

Chipotle Mexican Grill Inc., average payables payment period calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data
Payables turnover 36.86 35.61 35.79 40.52 38.37
Short-term Activity Ratio (no. days)
Average payables payment period1 10 10 10 9 10
Benchmarks (no. days)
Average Payables Payment Period, Competitors2
Airbnb Inc. 30 33 37 33
Booking Holdings Inc. 59 54 53 39 30
Carnival Corp. & plc 30 33 62 28 21
McDonald’s Corp. 49 48 46 39 46
Starbucks Corp. 22 22 21 20 23
Average Payables Payment Period, Sector
Consumer Services 35 34 35 26 26
Average Payables Payment Period, Industry
Consumer Discretionary 70 75 78 76 65

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
Average payables payment period = 365 ÷ Payables turnover
= 365 ÷ 36.86 = 10

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.

Cash Conversion Cycle

Chipotle Mexican Grill Inc., cash conversion cycle calculation, comparison to benchmarks

No. days

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data
Average inventory processing period 2 2 2 2 2
Average receivable collection period 4 5 5 6 5
Average payables payment period 10 10 10 9 10
Short-term Activity Ratio
Cash conversion cycle1 -4 -3 -3 -1 -3
Benchmarks
Cash Conversion Cycle, Competitors2
Carnival Corp. & plc -8 -8 13 5 -1
McDonald’s Corp. 46 43 27 59 42
Starbucks Corp. 15 24 19 25 18
Cash Conversion Cycle, Sector
Consumer Services 2 6 6 17 12
Cash Conversion Cycle, Industry
Consumer Discretionary 2 -1 -9 -11 -1

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
Cash conversion cycle = Average inventory processing period + Average receivable collection period – Average payables payment period
= 2 + 410 = -4

2 Click competitor name to see calculations.

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.