OTCMDANOY
Market cap43bUSD
Dec 20, Last price
13.27USD
1D
-0.38%
1Q
-8.05%
Jan 2017
5.48%
Name
Danone SA
Chart & Performance
Profile
Danone S.A. operates in the food and beverage industry in Europe, Noram, Latin America, the Asia Pacific, Africa, and the Middle East. The company operates through three segments: Essential Dairy & Plant-Based, Specialized Nutrition, and Waters. It produces and distributes yogurts; milk products; coffee creamers, drinks, and beverages; plant-based products; and ice creams, desserts, and nutritional powdered protein products under the Actimel, Activia, Alpro, Aptamil, Danette, Danio, Danonino, evian, Nutricia, Nutrilon, Volvic, as well as under the licensed brands, including International Delight, Dunkin' Donuts, and Bailey's. The company also offers specialized nutrition products for pregnant and breastfeeding mothers, infants, and young children under the Aptamil, Nutrilon, Gallia, Cow & Gate, Blédina, Bebelac, Olvarit, and Happy Family Organics brands. In addition, it provides tube feeding products under the Nutrison name; oral nutritional supplements under the Fortimel and NutriDrink names; and hypoallergenic products for children with allergies primarily under the Aptamil ProSyneo, Aptamil Pepti Syneo, and Neocate Syneo names. Further, the company offers water with natural fruit extracts, fruit juice, and vitamins under the evian, Volvic, Aqua, Mizone, Bonafont, Villavicencio, Villa del Sur, Hayat, Sirma, Fontvella, Lanjarón, Salus, Aqua d'Or, and Zywiec Zdroj brands. It distributes its products through retail chains and traditional market outlets; convenience stores; hospitals, clinics, and pharmacies; and e-commerce. The company was formerly known as Groupe Danone and changed its name to Danone S.A. in April 2009. Danone S.A. was incorporated in 1899 and is headquartered in Paris, France.
Valuation
Title EUR 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 | 27,619,000 -0.15% | 27,661,000 13.92% | 24,281,000 2.80% | |||||||
Cost of revenue | 23,969,000 | 24,192,000 | 20,941,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,650,000 | 3,469,000 | 3,340,000 | |||||||
NOPBT Margin | 13.22% | 12.54% | 13.76% | |||||||
Operating Taxes | 768,000 | 778,000 | 589,000 | |||||||
Tax Rate | 21.04% | 22.43% | 17.63% | |||||||
NOPAT | 2,882,000 | 2,691,000 | 2,751,000 | |||||||
Net income | 881,000 -8.13% | 959,000 -50.16% | 1,924,000 -1.64% | |||||||
Dividends | (1,279,000) | (1,238,000) | (1,261,000) | |||||||
Dividend yield | 3.40% | 3.93% | 3.57% | |||||||
Proceeds from repurchase of equity | 69,000 | 51,000 | (257,000) | |||||||
BB yield | -0.18% | -0.16% | 0.73% | |||||||
Debt | ||||||||||
Debt current | 5,154,000 | 3,358,000 | 4,048,000 | |||||||
Long-term debt | 11,325,000 | 11,739,000 | 12,537,000 | |||||||
Deferred revenue | 293,000 | 10,268,000 | ||||||||
Other long-term liabilities | 2,501,000 | 2,770,000 | (11,770,000) | |||||||
Net debt | 12,861,000 | 12,672,000 | 9,400,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,442,000 | 2,964,000 | 3,474,000 | |||||||
CAPEX | (847,000) | (873,000) | (1,043,000) | |||||||
Cash from investing activities | (834,000) | (749,000) | 561,000 | |||||||
Cash from financing activities | (1,939,000) | (1,934,000) | (4,027,000) | |||||||
FCF | 3,193,000 | 2,782,000 | 2,664,000 | |||||||
Balance | ||||||||||
Cash | 6,001,000 | 4,682,000 | 5,856,000 | |||||||
Long term investments | (2,383,000) | (2,257,000) | 1,329,000 | |||||||
Excess cash | 2,237,050 | 1,041,950 | 5,970,950 | |||||||
Stockholders' equity | 13,019,000 | 18,154,000 | 18,312,000 | |||||||
Invested Capital | 32,085,950 | 33,884,050 | 30,917,050 | |||||||
ROIC | 8.74% | 8.31% | 8.93% | |||||||
ROCE | 10.19% | 9.50% | 8.70% | |||||||
EV | ||||||||||
Common stock shares outstanding | 641,739 | 639,485 | 646,446 | |||||||
Price | 58.68 19.20% | 49.23 -9.82% | 54.59 1.54% | |||||||
Market cap | 37,657,225 19.62% | 31,481,827 -10.79% | 35,289,478 0.99% | |||||||
EV | 50,564,225 | 48,002,827 | 49,282,478 | |||||||
EBITDA | 5,261,000 | 5,332,000 | 4,380,000 | |||||||
EV/EBITDA | 9.61 | 9.00 | 11.25 | |||||||
Interest | 758,000 | 308,000 | 449,000 | |||||||
Interest/NOPBT | 20.77% | 8.88% | 13.44% |