ランキングに戻る

Mondelez International, Inc. (MDLZ)

適正価値
Consumer DefensiveConfectionersUnited States

ファンダメンタル

57

株価

$57.77

時価総額

$78.12B

パート1 · 企業の価値

概要

Mondelez makes and sells packaged snacks worldwide — biscuits and cookies (Oreo, Ritz, belVita), chocolate (Cadbury, Milka, Toblerone) and gum and candy (Trident, Halls) — through grocery stores, convenience stores and other retail channels in nearly every country. Rather than organizing around these product lines, the company reports its results by geography, reflecting how differently it has to go to market, price its products and source ingredients in each region of the world.

収益の仕組み

Revenue comes from selling finished snacks to retailers, who resell to consumers; Mondelez earns a margin on each unit shipped rather than any recurring or subscription fee. Its main cost is the raw ingredients that go into the products, above all cocoa, whose price swings can move profitability faster than the company can pass costs through to shelf prices. Retail customer consolidation adds further pressure on the pricing side.

セグメント別売上高

Europe39%

Mondelez's single largest region, spanning chocolate-heavy markets where brands like Cadbury and Milka are category leaders.

North America27.7%

The most mature market, centred on biscuits like Oreo and Ritz, with the slowest growth of the four regions in 2025.

Asia, Middle East and Africa20.6%

A broad emerging-markets region where population growth and rising incomes support faster volume growth than in developed markets.

Latin America12.7%

The smallest region, exposed to currency volatility and inflation that can distort reported growth from one year to the next.

競争優位性(moat)

ブランド · 狭い

Oreo, Cadbury and Milka are genuinely global, century-old brands with real shelf presence and consumer loyalty that a new entrant could not buy quickly. But brand strength has not been enough to protect margins from raw-material inflation: operating income fell 44% in 2025 as cocoa costs rose faster than the company could raise prices, and large retailers keep gaining leverage to push back on those price increases.

需要を左右する要因

ディフェンシブ

Snacking and chocolate are low-ticket, habitual purchases that consumers tend to keep buying even when budgets tighten, which makes volumes relatively stable across the economic cycle. What moves results instead is commodity cost inflation, particularly cocoa, and currency swings in the many emerging markets where Mondelez operates — neither of which is tied to the business cycle in a predictable way.

主なリスク

  • Volatile commodity costs — Cocoa and other raw material costs rose sharply enough in 2025 to cut operating income by 44%, and the company cannot always pass these increases through to retail prices fast enough to protect margins.
  • Consolidation of retail customers — As grocery and discount retailers merge and form buying alliances, they gain the leverage to demand lower prices, delist products, or develop their own competing private-label brands.
  • Emerging-market and geopolitical exposure — A large share of revenue comes from emerging markets exposed to currency depreciation, inflation, and disruptions such as the war in Ukraine, all of which can distort reported results independent of underlying demand.
  • Regulation of food and packaging — Health-focused regulation, nutrition labelling rules and packaging restrictions vary by country and can force reformulation or repackaging costs across a very large product portfolio.

顧客集中度

The company states that no single customer accounted for more than 10% of net revenues in 2025. The real risk is structural: large retail customers are consolidating and gaining scale to negotiate lower prices and longer payment terms.

強気材料

Buyers point to Oreo, Cadbury and Milka as genuinely global, century-old brands with real shelf power, to Europe and emerging markets still offering volume growth that a maturing North America does not, and to the expectation that today's elevated cocoa costs will eventually normalize.

弱気材料

Sellers note that operating income already fell sharply in 2025 as cocoa costs outran pricing, that large retailers keep consolidating and pushing back on price increases, and that unfavourable volume and mix shows consumers trading down when prices rise too far.

2025会計年度のセグメントデータ情報源: Mondelez International, Inc. — Form 10-K, esercizio 2025

Written by the editors, published on 2026年8月18日

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月19日 with claude-haiku-4-5 — shared with all users

P/E: 28.3Score: 66Market cap: $33.35B

Hershey is Mondelez's main rival in the North American chocolate and confectionery aisle, and its move into salty snacks pushes it further onto Mondelez's snacking turf.

P/E: 16.6Score: 61Market cap: $174.91B

Through Frito-Lay and Quaker, PepsiCo is the biggest rival for the savoury-snack and snack-bar occasions that Mondelez serves with Ritz, TUC, belVita and its salted-snack brands.

P/E: —Score: 50Market cap: $17.97B

General Mills competes in sweet and savoury packaged snacking — Nature Valley bars, Fruit Snacks and Häagen-Dazs abroad — for the same between-meals spend Mondelez targets.

Nestlé S.A.NESN

Nestlé sells KitKat, Smarties, Aero and a wide wafer and confectionery range in the same supermarket aisles and roughly the same 80-odd countries where Mondelez sells Cadbury, Milka and Oreo.

Mars, IncorporatedNot tracked

Mars is the other giant of impulse chocolate and gum — M&M's, Snickers, Twix, Extra — fighting for the same checkout displays and the same confectionery shelf space as Cadbury, Toblerone and Trident.

Ferrero Group (Ferrero International S.A.)Not tracked

Ferrero competes head-on in European chocolate and chocolate-based biscuits — Nutella, Kinder, Rocher and the Nutella Biscuits line sit directly against Milka, Cadbury and the Oreo range.

貸借対照表と流動性

売上高

$39.30B

直近12か月(2026/3/31まで)

純利益

$2.61B

直近12か月(2026/3/31まで)

フリーキャッシュフロー

$3.23B

自己資本合計

$25.84B

負債合計

$45.60B

流動比率

0.54

利払い倍率

6.03

負債/EBITDA

4.41

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース適正価値

適正価値

$57.20

現在株価

$57.77

安全マージン

-1.0%

適正価値レンジ

$41.68 - $72.72

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$69.13
ディスカウンテッド・キャッシュフロー(DCF):$67.51
利益倍率(P/E):$50.93
グレアムの成長公式:$20.42
収益力価値(EPV):$34.16
正当化されたP/B:$33.95
配当割引モデル(ゴードン):算出に必要なデータが不足しています
P/FFO(運用から生まれる資金):$47.48
中間サイクル利益:$59.64
売上高倍率:$36.52
アナリスト・コンセンサス:買い (21B / 12H / 0S)
直近の決算サプライズ:+5.22%

バリュエーション指標

P/E レシオ

28.62

ROE

9.5%

P/B レシオ

2.88

P/FCF

28.82

粗利益率

28.8%

ROIC

6.1%

収益性レーダー

価値創造(経済的モート)

ROIC

6.1%

WACC

6.8%

ROIC − WACC

-0.7 pp

ROICはおおむね資本コストと同水準です。企業はかろうじて資本コストを賄えている状態です。

ファンダメンタル分析基準

合格(17)

  • EPS shows upward trend
  • ROIC 6.1%
  • P/FCF 28.82
  • P/B Ratio 2.88
  • Debt/Equity ratio
  • Operating Margin 9.4%
  • Positive Free Cash Flow
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 13.5%
  • Revenue Growth 5Y 7.7%
  • Analyst Consensus 64% Buy
  • Earnings Surprise avg 3.7%
  • Earnings Quality (OCF/NI) 1.49
  • Share Dilution -3.8%
  • Piotroski F-Score 5/9

不合格(9)

  • EPS CAGR 0.59%
  • Price CAGR 3.32%
  • Gross Margin 28.8%
  • CapEx intensity
  • Current Ratio
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • Net Margin Trend 6.6% vs 9.9%

データなし(2)

  • Dividend Payout NaN%
  • PEG Ratio (need PE > 0 and growth > 0)

Piotroski F-スコア

5/9

まちまちのシグナル:一部の領域に注意が必要

score
criteria

利益の質

1.49

高品質:利益はキャッシュに裏付けられている

株式希薄化

-3.8%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Dirk Van de PutChairman & CEO65
Mr. Luca ZaramellaExecutive VP & COO56
Mr. Martin RenaudExecutive VP and Chief Marketing & Sales Officer57
Mr. Gustavo Carlos ValleExecutive VP & President of North America61
Mr. Volker KuhnExecutive VP & President of Europe57
Mr. Amit BanatiExecutive VP & CFO56
Mr. Brian C. StevensSenior VP, Corporate Controller & Chief Accounting Officer50
Mr. Filippo CatalanoChief Information & Digital Officer52
Mr. Shep DunlapVice President of Investor Relations-
Ms. Laura Stein J.D.Executive VP of Corporate & Legal Affairs, General Counsel & Company Secretary64

監査リスク

3

取締役会リスク

7

報酬リスク

4

株主権利リスク

4

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-04

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-07-28

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-07-28

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for MDLZ, sourced from Markets Gazette.

  • 8d agoNEUTRAL
    Nasdaq-100® Inside the Index: Mondelez International (MDLZ)

    This Nasdaq-100® Inside the Index feature provides an in-depth analysis of Mondelez International (MDLZ). The report scrutinizes the company's core biscuit and chocolate segments, its extensive global distribution network, and its strategic focus on emerging market expansion. Additionally, it delves into factors influencing cocoa-driven profit margins, the company's current valuation, and potential key risks that investors should consider. The analysis aims to offer a comprehensive overview for market participants tracking MDLZ within the Nasdaq-100 index.

  • 3/25/2026NEGATIVE
    This Mondelez Analyst Is No Longer Bullish; Here Are Top 5 Downgrades For Wednesday

    Mondelez International (MDLZ) has seen its analyst outlook shift to bearish, marking a significant downgrade for the consumer staples giant. While the article does not specify the reasons for the downgrade, such a move typically indicates concerns about future earnings, market share, or competitive pressures. Investors should note that this change in sentiment from Wall Street analysts could precede a period of underperformance for the stock, potentially impacting its valuation and investor confidence.

  • 3/25/2026NEUTRAL
    Oreo-Maker Mondelez Joins Rush to Tap Swiss Franc Bond Market

    Mondelez International, Inc. is entering the Swiss franc bond market for the first time. This move aligns with a broader trend of international companies seeking debt financing in Swiss francs, attracted by the currency's stability and potentially favorable borrowing costs. While the issuance itself is a financing activity, it doesn't inherently signal a change in the company's operational performance or future prospects. Investors will monitor the terms of the bond and how this diversifies Mondelez's funding sources.

  • 3/7/2026POSITIVE
    1 Magnificent S&P 500 Dividend Stock Down 10% to Buy and Hold Forever

    Mondelez International, Inc. is presented as a potentially attractive investment for income and value investors, especially as other prominent consumer staples stocks appear overvalued. The company's stock has experienced a 10% decline, presenting a potential buying opportunity for those seeking long-term holdings. This dip, coupled with its position in the consumer staples sector, suggests resilience and potential for steady returns, making it a candidate for a buy-and-hold strategy.

via Markets Gazette