F

Pepsico, Inc. — Earnings Quality Grade F

PEP · Consumer Defensive

Major red flags

Revenue
$93.9B
2025
Net Income
$8.2B
2025
Gross Margin
54.1%
Free Cash Flow
$7.7B
01

Screening Summary

14
Passed
1
Watch
2
Failed
-2.56
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 36 days, change +2 days YoY

A2AR vs Revenue Growth

AR growth 9.2% vs revenue growth 2.3%

A3Revenue vs CFFO

Revenue 2.3%, CFFO -3.4%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 10.2% vs COGS 3.2%. Normal

B2CapEx vs Revenue

CapEx growth -17.0% vs revenue 2.3%. Normal

!
B3SG&A Ratio

SG&A/Gross Profit = 73.5%, exceeds 70%

B4Gross Margin

Gross margin 54.1%, change -0.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.47. Profits backed by cash

C2Free Cash Flow

FCF $7.7B, FCF/NI = 0.93

C3Accruals Ratio

Accruals ratio = -3.6%. Low accruals

C4Cash vs Debt

Cash $9.5B covers only 19% of debt $49.9B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $34.0B = 167% of equity. Over 50%

D2Leverage

Debt/EBITDA = 3.2x. Healthy

D3Soft Asset Growth

Other assets 12.4% vs revenue 2.3%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 5% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.56 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.56
-4.0 Clean-2.22 Grey-1.78 Danger0
1.068
DSRI
AR growing faster than revenue?
1.007
GMI
Gross margin declining?
1.004
AQI
Asset quality deteriorating?
1.023
SGI
Revenue growth rate
0.981
DEPI
Depreciation slowing?
0.983
SGAI
SG&A ratio changing?
-0.0358
TATA
Accruals level
1.011
LVGI
Leverage increasing?
05

Altman Z-Score

2.87
Safe Zone
0 Distress1.102.605.0+ Safe
-0.0448
Liquidity
0.6777
Cumulative profit
0.1058
Operating efficiency
0.235
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-08

Pepsico, Inc. (PEP) Earnings Quality Grade F — EarningsGrade