A deep dive into PepsiCo (PEP) — examining the financials, shareholder returns, and whether the stock is fairly valued.
PepsiCo Revenue Analysis
At $93.92B, PepsiCo's FY2025 revenue was 2.3% ahead of the $91.85B posted in FY2024.
Revenue compounded at 4.1% over 10 years for PepsiCo. That's sluggish growth that suggests limited pricing power or market expansion.
In terms of scale, PepsiCo's $93.92B in annual revenue positions it as a large-cap consumer staples company.
Revenue has moved in the same direction for 9 years running, suggesting the growth trend has structural legs.
| Year | Revenue | YoY % |
|---|---|---|
| FY2025 | $93.92B | +2.3% |
| FY2024 | $91.85B | +0.4% |
| FY2023 | $91.47B | +5.9% |
| FY2022 | $86.40B | +8.7% |
| FY2021 | $79.48B | +12.9% |
View the detailed revenue trend and growth analysis
Revenue by Segment
Looking under the hood at PepsiCo's revenue mix for FY2025.
| Segment | Revenue | % of Total |
|---|---|---|
| PepsiCo Beverages North America | $28.20B | 30.0% |
| PepsiCo Foods North America | $27.53B | 29.3% |
| Africa, Middle East and South Asia | $18.02B | 19.2% |
| Latin America (Segment) | $10.55B | 11.2% |
| International Beverage Franchise | $5.00B | 5.3% |
| Asia Pacific, Australia and New Zealand, and China Region | $4.63B | 4.9% |
The Africa, Middle East and South Asia segment is gaining share, growing 189.9% and now accounting for 19.2% of revenue.
Geographically, PepsiCo's revenue is split across United States (56%), All Other Countries (19%), Mexico (7%), Russia (5%), and Canada (4%).
Profitability
Profitability was under pressure with net income dropping 14.0% to $8.24B in FY2025.
Profitability per dollar of revenue dipped, with net margin at 8.8% against 10.4% in FY2024.
Diluted EPS came in at $6.00 for FY2025, down from $6.95 a year earlier.
Explore the profitability trend in detail below
How PepsiCo Returns Cash to Shareholders
Shareholders received $5.56 per share in dividends during FY2025, a yield of about 3.60%.
With 10+ consecutive years of dividend payments, PepsiCo has a proven track record of returning cash to shareholders.
The payout ratio sits at 92.7%, which is elevated — sustainability depends on earnings stability.
| Year | DPS | Payout Ratio |
|---|---|---|
| FY2025 | $5.56 | 92.7% |
| FY2024 | $5.25 | 75.5% |
| FY2023 | $4.83 | 73.7% |
| FY2022 | $4.45 | 69.3% |
| FY2021 | $4.19 | 76.4% |
On the buyback front, PepsiCo has spent $21.62B repurchasing shares over 11 years, reducing the float and boosting per-share metrics.
See how buybacks have impacted PepsiCo's share count over time
Financial Strength
| Metric | Value |
|---|---|
| Cash & Short-term Investments | $9.53B |
| Total Debt | $50.62B |
| Shareholders' Equity | $20.41B |
| Total Assets | $107.40B |
| Debt-to-Equity Ratio | 2.48x |
| Current Ratio | 0.85x |
| Interest Coverage | 12.0x |
| Free Cash Flow (TTM) | $7.67B |
With a D/E ratio of 2.48x, PepsiCo runs a more leveraged balance sheet — $50.62B in debt against $20.41B in shareholders' equity.
Short-term liquidity is tight at 0.85x — PepsiCo may need to manage working capital carefully.
At 12.0x interest coverage, PepsiCo has substantial headroom above its debt payments.
PepsiCo generated $7.67B in free cash flow, providing ample capacity for dividends, buybacks, and debt reduction.
Explore PepsiCo's full balance sheet and cash flow analysis below
PepsiCo employed 306,000 people as of FY2025, about $306.9K in revenue per employee.
View how PepsiCo's workforce has grown alongside revenue
Is PepsiCo Overvalued?
Is PepsiCo overvalued? Let's see what the numbers say.
PepsiCo shares are currently trading at $142.54.
The P/E Ratio model estimates an intrinsic value of $160, implying a 10.9% upside from the current price.
We also calculate intrinsic value using the DCF and EPS Growth models. Sign up to see the full breakdown with fair value estimates.
| Model | Est. Fair Value | vs. Current Price |
|---|---|---|
| P/E Ratio | $160 | 10.9% upside to fair value |
| DCF | Upgrade | Upgrade |
| EPS Growth | Upgrade | Upgrade |
The Bottom Line
To sum up PepsiCo's financial position: the data paints a clear picture for investors evaluating this consumer staples stock.
Revenue of $93.92B in FY2025, up 2.3% year-over-year.
Long-term revenue has been compounding at 4.1% annually over 10 years.
The company is profitable, with a net margin of 8.8% and net income of $8.24B.
Returned $8.64B to shareholders in FY2025 through dividends and/or buybacks.
The P/E Ratio model implies 10.9% upside to fair value. The remaining 2 models are worth cross-checking before drawing a conclusion — sign up to see the full analysis.
See the full picture: PepsiCo's interactive charts, valuation models, and financial trends are below.