BVMFABEV3
Market cap32bUSD
Dec 20, Last price
12.09BRL
1D
-5.40%
1Q
-5.25%
Jan 2017
-26.28%
IPO
-29.13%
Name
Ambev SA
Chart & Performance
Profile
Ambev S.A., through its subsidiaries, produces, distributes, and sells beer, draft beer, carbonated soft drinks, other non-alcoholic beverages, malt, and food products in the Americas. The company operates through four segments: Brazil; Central America and the Caribbean; Latin America South; and Canada. It offers beer primarily under the Skol, Brahma, Antarctica, Brahva, Brahva Gold, Extra, Bud Light, Beck, Leffe and Hoegaarden, Bucanero, Cristal, Mayabe, Cacique, Presidente, Brahma Light, Presidente Light, Presidente Golden Light, Bohemia, The One, Corona, Modelo Especial, Stella Artois, and Budweiser, Quilmes Clásica, Paceña, Taquiña, Huari, Becker, Cusqueña, Michelob Ultra, Busch, Pilsen, Ouro Fino, Banks, Deputy, Patricia, Labatt Blue, Alexander Keith's, and Kokanee brands. The company also provides bottled water, isotonic beverages, energy drinks, coconut water, powdered and natural juices, and ready-to-drink teas under the Guaraná Antarctica, Gatorade, H2OH!, Lipton Iced Tea, Fusion, Do Bem, Pepsi, Canada Dry, Squirt, Red Rock, Pepsi-Cola, Seven Up, Nutrl, Bud Light Seltzer, Palm Bay, and Mike's brands. It offers its products through a network of third-party distributors and a direct distribution system. The company was founded in 1885 and is headquartered in São Paulo, Brazil. Ambev S.A. is a subsidiary of Interbrew International B.V.
Valuation
Title BRL in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 79,736,900 0.04% | 79,708,800 9.41% | 72,854,300 24.80% | |||||||
Cost of revenue | 62,728,400 | 64,391,600 | 57,505,300 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 17,008,500 | 15,317,200 | 15,349,000 | |||||||
NOPBT Margin | 21.33% | 19.22% | 21.07% | |||||||
Operating Taxes | 75,500 | (655,600) | 636,600 | |||||||
Tax Rate | 0.44% | 4.15% | ||||||||
NOPAT | 16,933,000 | 15,972,800 | 14,712,400 | |||||||
Net income | 14,501,900 0.30% | 14,457,900 14.10% | 12,671,000 11.35% | |||||||
Dividends | (11,921,949) | (12,242,324) | (11,115,251) | |||||||
Dividend yield | 26.88% | 28.40% | 25.03% | |||||||
Proceeds from repurchase of equity | (104,489) | (30,300) | 271,000 | |||||||
BB yield | 0.24% | 0.07% | -0.61% | |||||||
Debt | ||||||||||
Debt current | 1,298,100 | 1,056,900 | 847,100 | |||||||
Long-term debt | 5,161,900 | 5,905,500 | 4,892,700 | |||||||
Deferred revenue | 6,806,000 | |||||||||
Other long-term liabilities | 9,292,434 | 7,576,000 | 3,445,100 | |||||||
Net debt | (10,407,500) | (8,969,500) | (13,300,600) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 24,711,400 | 20,642,200 | 22,901,000 | |||||||
CAPEX | (6,004,099) | (6,533,100) | (7,677,100) | |||||||
Cash from investing activities | (5,766,000) | (5,004,100) | (7,734,900) | |||||||
Cash from financing activities | (16,115,200) | (16,337,900) | (16,041,800) | |||||||
FCF | 20,222,555 | 17,080,600 | 10,256,500 | |||||||
Balance | ||||||||||
Cash | 16,336,200 | 15,380,900 | 18,542,300 | |||||||
Long term investments | 531,300 | 551,000 | 498,100 | |||||||
Excess cash | 12,880,655 | 11,946,460 | 15,397,685 | |||||||
Stockholders' equity | 106,946,305 | 98,174,343 | 115,209,240 | |||||||
Invested Capital | 80,056,848 | 75,870,840 | 75,894,615 | |||||||
ROIC | 21.72% | 21.05% | 20.27% | |||||||
ROCE | 18.30% | 16.73% | 16.24% | |||||||
EV | ||||||||||
Common stock shares outstanding | 15,838,615 | 15,848,632 | 15,857,454 | |||||||
Price | 2.80 2.94% | 2.72 -2.86% | 2.80 -8.50% | |||||||
Market cap | 44,348,122 2.88% | 43,108,279 -2.91% | 44,400,871 -8.56% | |||||||
EV | 35,115,134 | 35,510,979 | 32,474,871 | |||||||
EBITDA | 23,423,700 | 21,273,500 | 20,745,700 | |||||||
EV/EBITDA | 1.50 | 1.67 | 1.57 | |||||||
Interest | 2,815,700 | 2,328,300 | 1,431,800 | |||||||
Interest/NOPBT | 16.55% | 15.20% | 9.33% |