vs
Side-by-side financial comparison of Walt Disney Company (The) (DIS) and PepsiCo (PEP). Click either name above to swap in a different company.
PepsiCo is the larger business by last-quarter revenue ($29.3B vs $26.0B, roughly 1.1× Walt Disney Company (The)). Walt Disney Company (The) runs the higher net margin — 9.2% vs 8.7%, a 0.6% gap on every dollar of revenue. On growth, PepsiCo posted the faster year-over-year revenue change (5.6% vs 5.2%). PepsiCo produced more free cash flow last quarter ($4.7B vs $-2.3B). Over the past eight quarters, PepsiCo's revenue compounded faster (26.8% CAGR vs 8.5%).
The Walt Disney Company, commonly known as simply Disney, is an American multinational mass media and entertainment conglomerate headquartered at the Walt Disney Studios complex in Burbank, California. Founded on October 16, 1923, as an animation studio by brothers Walt Disney and Roy Oliver Disney as Disney Brothers Cartoon Studio, Disney operated under the names Walt Disney Studio and Walt Disney Productions before adopting its current name in 1986.
PepsiCo, Inc. is an American multinational food and beverage corporation headquartered in Harrison, New York, in the hamlet of Purchase. PepsiCo's business encompasses all aspects of the food and beverage market. It oversees the manufacturing, distribution, and marketing of its products. PepsiCo was formed in 1965 with the merger of the Pepsi-Cola Company and Frito-Lay, Inc., PepsiCo has since expanded from its namesake product Pepsi to an immensely diversified range of food and beverage brands.
DIS vs PEP — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $26.0B | $29.3B |
| Net Profit | $2.4B | $2.5B |
| Gross Margin | — | 53.2% |
| Operating Margin | 17.7% | 12.1% |
| Net Margin | 9.2% | 8.7% |
| Revenue YoY | 5.2% | 5.6% |
| Net Profit YoY | -6.0% | 66.8% |
| EPS (diluted) | $1.34 | $1.85 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $26.0B | $29.3B | ||
| Q3 25 | $22.5B | $23.9B | ||
| Q2 25 | $23.6B | $22.7B | ||
| Q1 25 | $23.6B | $17.9B | ||
| Q4 24 | $24.7B | $27.8B | ||
| Q3 24 | $22.6B | $23.3B | ||
| Q2 24 | $23.2B | $22.5B | ||
| Q1 24 | $22.1B | $18.3B |
| Q4 25 | $2.4B | $2.5B | ||
| Q3 25 | $1.3B | $2.6B | ||
| Q2 25 | $5.3B | $1.3B | ||
| Q1 25 | $3.3B | $1.8B | ||
| Q4 24 | $2.6B | $1.5B | ||
| Q3 24 | $460.0M | $2.9B | ||
| Q2 24 | $2.6B | $3.1B | ||
| Q1 24 | $-20.0M | $2.0B |
| Q4 25 | — | 53.2% | ||
| Q3 25 | — | 53.6% | ||
| Q2 25 | — | 54.7% | ||
| Q1 25 | — | 55.8% | ||
| Q4 24 | — | 52.6% | ||
| Q3 24 | — | 55.4% | ||
| Q2 24 | — | 55.9% | ||
| Q1 24 | — | 54.8% |
| Q4 25 | 17.7% | 12.1% | ||
| Q3 25 | 15.5% | 14.9% | ||
| Q2 25 | 19.3% | 7.9% | ||
| Q1 25 | 18.8% | 14.4% | ||
| Q4 24 | 20.5% | 8.1% | ||
| Q3 24 | 16.2% | 16.6% | ||
| Q2 24 | 18.2% | 18.0% | ||
| Q1 24 | 17.4% | 14.9% |
| Q4 25 | 9.2% | 8.7% | ||
| Q3 25 | 5.8% | 10.9% | ||
| Q2 25 | 22.2% | 5.6% | ||
| Q1 25 | 13.9% | 10.2% | ||
| Q4 24 | 10.3% | 5.5% | ||
| Q3 24 | 2.0% | 12.6% | ||
| Q2 24 | 11.3% | 13.7% | ||
| Q1 24 | -0.1% | 11.2% |
| Q4 25 | $1.34 | $1.85 | ||
| Q3 25 | $0.72 | $1.90 | ||
| Q2 25 | $2.92 | $0.92 | ||
| Q1 25 | $1.81 | $1.33 | ||
| Q4 24 | $1.40 | $1.11 | ||
| Q3 24 | $0.26 | $2.13 | ||
| Q2 24 | $1.43 | $2.23 | ||
| Q1 24 | $-0.01 | $1.48 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $5.7B | $9.5B |
| Total DebtLower is stronger | — | $42.3B |
| Stockholders' EquityBook value | $108.5B | $20.4B |
| Total Assets | $202.1B | $107.4B |
| Debt / EquityLower = less leverage | — | 2.07× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $5.7B | $9.5B | ||
| Q3 25 | $5.7B | $8.7B | ||
| Q2 25 | $5.4B | $8.0B | ||
| Q1 25 | $5.9B | $8.6B | ||
| Q4 24 | $5.5B | $9.3B | ||
| Q3 24 | $6.0B | $8.1B | ||
| Q2 24 | $6.0B | $6.7B | ||
| Q1 24 | $6.6B | $8.3B |
| Q4 25 | — | $42.3B | ||
| Q3 25 | $42.0B | $44.1B | ||
| Q2 25 | — | $39.3B | ||
| Q1 25 | — | $39.4B | ||
| Q4 24 | — | $37.2B | ||
| Q3 24 | $45.8B | $38.5B | ||
| Q2 24 | — | $36.6B | ||
| Q1 24 | — | $37.7B |
| Q4 25 | $108.5B | $20.4B | ||
| Q3 25 | $109.9B | $19.4B | ||
| Q2 25 | $109.1B | $18.4B | ||
| Q1 25 | $104.3B | $18.4B | ||
| Q4 24 | $101.9B | $18.0B | ||
| Q3 24 | $100.7B | $19.5B | ||
| Q2 24 | $100.6B | $19.4B | ||
| Q1 24 | $99.3B | $19.0B |
| Q4 25 | $202.1B | $107.4B | ||
| Q3 25 | $197.5B | $106.6B | ||
| Q2 25 | $196.6B | $105.3B | ||
| Q1 25 | $195.8B | $101.7B | ||
| Q4 24 | $197.0B | $99.5B | ||
| Q3 24 | $196.2B | $100.5B | ||
| Q2 24 | $197.8B | $99.5B | ||
| Q1 24 | $195.1B | $100.0B |
| Q4 25 | — | 2.07× | ||
| Q3 25 | 0.38× | 2.28× | ||
| Q2 25 | — | 2.14× | ||
| Q1 25 | — | 2.14× | ||
| Q4 24 | — | 2.06× | ||
| Q3 24 | 0.45× | 1.98× | ||
| Q2 24 | — | 1.88× | ||
| Q1 24 | — | 1.98× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $735.0M | $6.6B |
| Free Cash FlowOCF − Capex | $-2.3B | $4.7B |
| FCF MarginFCF / Revenue | -8.8% | 16.0% |
| Capex IntensityCapex / Revenue | 11.6% | 6.5% |
| Cash ConversionOCF / Net Profit | 0.31× | 2.61× |
| TTM Free Cash FlowTrailing 4 quarters | $7.1B | $7.7B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $735.0M | $6.6B | ||
| Q3 25 | $4.5B | $4.5B | ||
| Q2 25 | $3.7B | $2.0B | ||
| Q1 25 | $6.8B | $-973.0M | ||
| Q4 24 | $3.2B | $6.3B | ||
| Q3 24 | $5.5B | $4.9B | ||
| Q2 24 | $2.6B | $2.4B | ||
| Q1 24 | $3.7B | $-1.0B |
| Q4 25 | $-2.3B | $4.7B | ||
| Q3 25 | $2.6B | $3.5B | ||
| Q2 25 | $1.9B | $1.1B | ||
| Q1 25 | $4.9B | $-1.6B | ||
| Q4 24 | $739.0M | $3.8B | ||
| Q3 24 | $4.0B | $3.8B | ||
| Q2 24 | $1.2B | $1.3B | ||
| Q1 24 | $2.4B | $-1.7B |
| Q4 25 | -8.8% | 16.0% | ||
| Q3 25 | 11.4% | 14.5% | ||
| Q2 25 | 8.0% | 4.7% | ||
| Q1 25 | 20.7% | -8.8% | ||
| Q4 24 | 3.0% | 13.7% | ||
| Q3 24 | 17.8% | 16.1% | ||
| Q2 24 | 5.3% | 5.6% | ||
| Q1 24 | 10.9% | -9.1% |
| Q4 25 | 11.6% | 6.5% | ||
| Q3 25 | 8.5% | 4.1% | ||
| Q2 25 | 7.5% | 4.0% | ||
| Q1 25 | 7.9% | 3.4% | ||
| Q4 24 | 10.0% | 8.9% | ||
| Q3 24 | 6.6% | 4.9% | ||
| Q2 24 | 5.9% | 4.8% | ||
| Q1 24 | 5.7% | 3.4% |
| Q4 25 | 0.31× | 2.61× | ||
| Q3 25 | 3.41× | 1.72× | ||
| Q2 25 | 0.70× | 1.56× | ||
| Q1 25 | 2.06× | -0.53× | ||
| Q4 24 | 1.25× | 4.13× | ||
| Q3 24 | 12.00× | 1.67× | ||
| Q2 24 | 0.99× | 0.76× | ||
| Q1 24 | — | -0.51× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DIS
| Subscription And Affiliate Fees | $7.3B | 28% |
| Sports Segment | $4.9B | 19% |
| Sports Third Party | $4.5B | 17% |
| Products | $2.8B | 11% |
| Resortandvacations | $2.4B | 9% |
| Content Sales | $1.9B | 7% |
| Advertising | $1.8B | 7% |
| Other Revenue | $455.0M | 2% |
| License | $193.0M | 1% |
PEP
| Pepsi Co Foods North America | $8.3B | 28% |
| Pepsi Co Beverages North America | $8.2B | 28% |
| Europe Middle East Africa Segment | $6.1B | 21% |
| Latin America Foods Segment | $3.7B | 13% |
| International Beverage Franchise | $1.6B | 5% |
| Asia Pacific Foods Segment | $1.5B | 5% |
