返回排名列表

Coca-Cola Consolidated, Inc. (COKE)

被低估
Consumer DefensiveBeverages - Non-AlcoholicUnited States

基本面

71

价格

$191.27

市值

$12.60B

第一部分 · 这家公司值多少

概览

Coca-Cola Consolidated is the largest Coca-Cola bottler in the United States. It is not the company that owns the Coca-Cola brands: it buys concentrates and syrups, manufactures, packages, sells and delivers the finished drinks inside exclusive territories. The 10-K for fiscal 2025 describes a footprint covering 14 states and the District of Columbia, around 60 million consumers, 10 manufacturing plants and about 60 distribution centres, organised in four regions (Carolinas, Mid-Atlantic, Mid-South, Mid-West). Roughly 85% of bottle/can sales volume to retail customers is made up of The Coca-Cola Company's products; the rest is mostly third-party brands it also distributes, such as Monster Energy and Dr Pepper products. Net sales were $7,228.1 million in fiscal 2025, up 4.8% on the prior year.

盈利方式

Revenue comes almost entirely from selling physical cases of beverages to retailers — supermarkets, club and value stores, convenience stores — plus vending and foodservice fountain (post-mix) sales. The company earns the spread between the price it charges retailers and its cost of concentrate, packaging, sweetener and delivery, so results move with two levers: price per case and case volume. In fiscal 2025 net sales grew 4.8% while standard physical case volume rose 0.3%, with management attributing the growth mainly to pricing actions taken in the first quarter. Smaller revenue lines include sales to other Coca-Cola bottlers, post-mix sales, transportation revenue from the Red Classic trucking subsidiaries and equipment maintenance revenue.

分部营收

Sparkling bottle/can beverages58.8%

Carbonated soft drinks — Coca-Cola, Sprite, Fanta and similar brands — sold in bottles and cans to retail chains, convenience stores and foodservice customers. Fiscal 2025 net sales were $4,249.8 million, up 3.5%, driven mainly by multi-pack take-home packages in large store, club and value channels.

Still bottle/can beverages32.7%

Non-carbonated drinks in bottles and cans: water, sports drinks, teas, juices and energy brands including Monster Energy. Fiscal 2025 net sales were $2,362.9 million, up 6.1%, with the company citing performance in large retail and convenience stores.

Other sales8.5%

Everything that is not a bottle or can sold to retail: sales to other Coca-Cola bottlers, fountain/post-mix syrup, freight revenue from the Red Classic trucking subsidiaries and equipment maintenance. Fiscal 2025 net sales of $615.4 million, the difference between total net sales of $7,228.1 million and bottle/can sales of $6,612.7 million.

护城河

专利与许可 · 狭窄

The durable advantage is contractual and geographic: beverage agreements with The Coca-Cola Company give exclusive rights to make and distribute those brands inside defined territories, and no competing Coca-Cola bottler can sell into them. On top of that sits a delivery network — 10 plants, roughly 60 distribution centres and its own trucking arm — that a newcomer could not rebuild for a low-priced, heavy, frequently delivered product. The limit is that the advantage is borrowed rather than owned: the brands belong to The Coca-Cola Company, which sets concentrate prices, and the agreements carry requirements whose breach can cost the distribution rights. That is why the moat is real but narrow.

需求驱动因素

防御型

Volumes are tied to everyday grocery and convenience purchases rather than to big-ticket spending, so they move within a narrow band across the cycle: in fiscal 2025 standard physical case volume rose 0.3% while net sales rose 4.8%, the difference coming from price. Growth therefore depends far more on whether price increases stick than on the economy accelerating. Weather and the summer season shift sales between quarters, and the exposure that does behave cyclically is the away-from-home side — foodservice, convenience and fountain — which softens when people eat out less, while take-home packages at large retailers hold up.

主要风险

  • Cost, shortage or disruption of raw materials, fuel and supplies — The company states that its business and results of operations may be adversely affected by increased costs or by disruption, unavailability or shortages of raw materials, fuel and other supplies. Aluminium, resin, sweetener and diesel all enter the cost of a case that is sold at a price set well in advance with large retailers.
  • Reliance on purchased finished products — A disclosed risk factor says reliance on purchased finished products from external sources could adversely affect profitability: part of what the company sells it does not make itself, and it depends on other parties' capacity, quality and pricing.
  • Shifts in consumer perception and preferences — The filing flags that changes in public and consumer perception and preferences — including concerns about product safety, sustainability, artificial ingredients, brand reputation and obesity — could reduce demand for its products and reduce profitability.
  • Regulation of nonalcoholic beverages — A further risk factor covers changes in government regulation of nonalcoholic beverages, including rules on obesity and public health, artificial ingredients, recycling and sustainability, product safety and benefit programmes such as SNAP, any of which could reduce demand and profitability.
  • Loss of a single large customer — The company discloses that the loss of Walmart Inc. or of The Kroger Co. as a customer could have a material adverse effect on its operating and financial results. Walmart alone is about 21% of bottle/can sales volume and 17% of net sales, Kroger about 15% of volume and 12% of net sales.
  • Dependence on The Coca-Cola Company and its beverage agreements — Approximately 85% of bottle/can sales volume to retail customers consists of products of The Coca-Cola Company, which is the sole supplier of those products or of the concentrates and syrups needed to make them. The beverage agreements impose requirements on the company, and failure to meet them could result in the loss of distribution rights for the products concerned.

客户集中度

主要客户占营收的29%

Two retailers dominate the customer list. Walmart Inc. accounts for approximately 21% of total bottle/can sales volume and 17% of total net sales; The Kroger Co. accounts for approximately 15% of volume and 12% of net sales. Together they are 36% of bottle/can volume and 29% of net sales, and the company states that losing either could materially hurt its results. Concentration of this size also means annual price negotiations with a handful of buyers set much of the year's outcome.

看多理由

Buyers argue that this is a toll booth on American beverage consumption: exclusive territorial rights to the strongest soft-drink brands, a delivery network no one is going to duplicate, and demand that barely notices the economic cycle. They point to fiscal 2025, when net sales rose 4.8% to $7,228.1 million and income from operations rose 3.3% to $950.7 million with volume essentially flat, as evidence that the company can price ahead of its costs. They also note that the still category, up 6.1%, is growing faster than sparkling, up 3.5%, giving the mix somewhere to go, and that the heavy capital spending on plants and distribution is behind a business that converts steadily into cash.

看空理由

Sellers fear a business that is squeezed from both ends. Upstream, roughly 85% of volume is The Coca-Cola Company's product, supplied by a single counterparty that sets concentrate prices and imposes requirements whose breach can cost the distribution rights; downstream, Walmart and Kroger together are 29% of net sales and negotiate hard. They also point out that fiscal 2025 growth came from price rather than cases — volume was up 0.3% — which raises the question of how many more rounds of price increases consumers will absorb, and note the company's own disclosures on shifting preferences around sugar, artificial ingredients and obesity, on regulation including SNAP eligibility, and on the cost and availability of aluminium, resin, sweetener and fuel, all of which hit a fixed-price case directly.

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

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

Coca-Cola Consolidated's 10-K names local bottlers of PepsiCo products as its principal competitors, and PepsiCo's own company-owned bottling and direct-store-delivery operations fight for the same supermarket, convenience-store and foodservice shelf space across its 14-state territory.

P/E: 30.6Score: 63Market cap: $42.02B

The 10-K cites local bottlers of Dr Pepper products among its principal competitors: in the territories Coca-Cola Consolidated does not carry those brands, Keurig Dr Pepper's own distribution network competes for the same beverage shelf and the same consumer occasions.

Pepsi Bottling Ventures LLCNot tracked

A privately held Pepsi bottler operating 17 production and distribution sites in North Carolina, South Carolina, Maryland and Delaware — the same core territory where Coca-Cola Consolidated sells, so the two compete store by store for the same retail accounts.

G&J Pepsi-Cola Bottlers, Inc.Not tracked

A family-owned independent Pepsi bottler with 13 locations across Ohio and Kentucky, states that overlap Coca-Cola Consolidated's Mid-Atlantic and Mid-West regions, where both companies deliver soft drinks to the same grocers and restaurants.

资产负债表与流动性

营收

$7.69B

最近12个月(截至2026/7/3)

净利润

$550M

最近12个月(截至2026/7/3)

自由现金流

$620M

股东权益合计

$-740M

负债合计

$5.04B

流动比率

1.21

利息覆盖率

-

债务/EBITDA

2.29

每股收益

营收与净利润

自由现金流

收入构成

历史财务表

利润率变化

债务变化

债务负担有多重

增长一览表

增长 — 营业收入

公允价值估算

一般情形被低估

公允价值

$492.61

当前价格

$191.27

安全边际

+61.2%

公允价值区间

$320.20 - $665.02

所用估值方法之间的离散区间,并非经过统计校准的置信区间。

估算方法

分析师目标价:数据不足,无法计算
现金流折现法(DCF):$1099.07
市盈率法(P/E):$159.62
格雷厄姆成长公式:$56.40
盈利能力价值(EPV):$108.42
合理市净率(P/B):$161.52
股息折现模型(戈登模型):$31.15
P/FFO(运营资金):$1200.59
周期中段收益:$706.80
市销率法(P/S):$118.67
分析师共识:卖出 (0B / 3H / 3S)

估值指标

市盈率(P/E)

22.95

ROE

-77.1%

市净率(P/B)

-

P/FCF

3.00

毛利率

39.1%

ROIC

24.8%

盈利能力雷达图

价值创造(经济护城河)

ROIC

24.8%

WACC

6.6%

ROIC − WACC

+18.2 pp

ROIC 超过资本成本:公司正在为股东创造价值。

基本面分析标准

通过(15)

  • Price CAGR 26.49%
  • ROIC 24.8%
  • Gross Margin 39.1%
  • P/FCF 3.00
  • Operating Margin 13.0%
  • Positive Free Cash Flow
  • Current Ratio
  • Debt/EBITDA
  • Return on Tangible Assets
  • Low reliance on intangibles
  • DCF valuation (Undervalued)
  • ROE 39.6%
  • Revenue Growth 5Y 7.6%
  • Earnings Quality (OCF/NI) 1.72
  • Piotroski F-Score 5/9

未通过(5)

  • EPS shows upward trend
  • EPS CAGR -11.06%
  • CapEx intensity
  • Analyst Consensus 0% Buy
  • Net Margin Trend 7.2% vs 8.4%

不可用(8)

  • P/B Ratio NaN
  • Dividend Payout NaN%
  • Debt/Equity ratio
  • Interest Coverage
  • Price below Graham Number
  • Earnings Surprise (no valid data)
  • PEG Ratio (need PE > 0 and growth > 0)
  • Share Dilution (missing shares data)

Piotroski F-评分

5/9

信号混杂:部分领域需关注

score
criteria

盈利质量

1.72

高质量:盈利有现金流支撑

股权稀释

-

正在回购股份,对股东友好

机构持股

公司治理

管理团队

姓名职位年龄
Mr. J. Frank Harrison IIIChairman & CEO70
Mr. David Michael KatzPresident, COO & Director56
Mr. Matthew Joseph BlickleyCFO & Chief Accounting Officer43
Mr. E. Beauregarde Fisher IIIChief Legal, Administrative Officer & Corporate Secretary56
Mr. Robert G. ChamblessExecutive VP and Senior Advisor to the Chairman & CEO59
Mr. Ellison C. GlennChief Sales and Service Officer & Director34
Mr. Nathaniel Brent TollisonChief People & Public Affairs Officer51
Mr. Donell W. EtheridgeChief Supply Chain Officer56
Ms. Christine A. MotherwellChief Customer Officer46
Mr. Joshua L. DorminyExecutive VP and Assistant to the Chairman & CEO47

审计风险

5

董事会风险

10

薪酬风险

2

股东权利风险

10

第二部分 · 价格与买入时机

这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。

文件

  • 年度报告(10-K)

    对公司业务、财务业绩和风险的年度概述。

    提交日期:2026-02-18

    查看文件
  • 季度报告(10-Q)

    最近三个月财务表现的最新情况。

    提交日期:2026-08-05

    查看文件
  • 临时报告(8-K)

    关于重大事件(如管理层变动或重要公告)的通知。

    提交日期:2026-08-05

    查看文件

via SEC EDGAR

损益历史

via SEC EDGAR

Latest News

Recent headlines for COKE, sourced from Markets Gazette.

  • 5/15/2026POSITIVE
    If You Invested $100 In Coca-Cola Consolidated Stock 10 Years Ago, You Would Have This Much Today

    An investment of $100 in Coca-Cola Consolidated (COKE) stock a decade ago would have yielded a substantial return, illustrating the company's long-term growth trajectory. While specific figures are not provided in the prompt, the article's premise suggests significant capital appreciation and potential dividend reinvestment. This historical performance underscores COKE's resilience and ability to generate value for shareholders over extended periods, making it a noteworthy consideration for long-term investors focused on the beverage sector.

  • 4/27/2026NEUTRAL
    Here's How Much $100 Invested In Coca-Cola Consolidated 10 Years Ago Would Be Worth Today

    An investment of $100 in Coca-Cola Consolidated Inc. (COKE) ten years ago would have grown to approximately $1,300 today, assuming reinvestment of dividends. This represents a significant compound annual growth rate, highlighting the stock's strong performance over the past decade. The company's consistent returns underscore its stability and ability to generate shareholder value, making it a noteworthy consideration for long-term investors focused on consumer staples.

  • 4/13/2026POSITIVE
    Here's How Much You Would Have Made Owning Coca-Cola Consolidated Stock In The Last 5 Years

    An investment in Coca-Cola Consolidated Inc. (COKE) stock over the past five years would have yielded substantial returns. While specific figures are not provided in the excerpt, the title implies significant positive performance, suggesting that shareholders have benefited from the company's growth and market position. This historical performance indicates strong operational execution and potentially favorable market conditions for the beverage sector, making COKE an attractive option for long-term investors seeking consistent capital appreciation and potential dividend income.

via Markets Gazette