OTCM
DIDAD
Market cap1.25tUSD
, Last price
USD
Name
Distribuidora Internacional de Alimentacion SA
Chart & Performance
Profile
Distribuidora Internacional de Alimentación, S.A. engages in the retail sale of food products in Spain, Portugal, Brazil, and Argentina. Its stores offer food and household, and personal hygiene products. The company operated a network of 6,169 owned stores and 2,682 franchised stores under the names of DIA Market, DIA Maxi, La Plaza de DIA, Clarel, Minipreço, and DIA&go. The company was incorporated in 1966 and is headquartered in Madrid, Spain.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 5,880,257 2.72% | 5,724,368 -12.32% | 6,528,431 -1.88% | |||||||
Cost of revenue | 4,538,905 | 4,991,018 | 4,900,659 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,341,352 | 733,350 | 1,627,772 | |||||||
NOPBT Margin | 22.81% | 12.81% | 24.93% | |||||||
Operating Taxes | 9,609 | (18,321) | 33,860 | |||||||
Tax Rate | 0.72% | 2.08% | ||||||||
NOPAT | 1,331,743 | 751,671 | 1,593,912 | |||||||
Net income | (78,736) 160.35% | (30,242) -76.05% | (126,258) -50.94% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 231,858 | 219,190 | 278,877 | |||||||
Long-term debt | 1,182,727 | 1,172,051 | 1,551,288 | |||||||
Deferred revenue | 7,799 | |||||||||
Other long-term liabilities | 56,236 | 100,672 | 161,956 | |||||||
Net debt | 1,081,284 | 1,249,422 | 1,553,476 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 502,284 | 346,485 | 468,106 | |||||||
CAPEX | (99,358) | (164,183) | (291,439) | |||||||
Cash from investing activities | (108,819) | 58,743 | (258,583) | |||||||
Cash from financing activities | (216,868) | (444,555) | (317,913) | |||||||
FCF | 1,196,657 | 1,188,041 | 1,477,330 | |||||||
Balance | ||||||||||
Cash | 333,466 | 141,445 | 217,249 | |||||||
Long term investments | (165) | 374 | 59,440 | |||||||
Excess cash | 39,288 | |||||||||
Stockholders' equity | 501,919 | (1,123,850) | 456,807 | |||||||
Invested Capital | 962,956 | 2,110,764 | 1,387,671 | |||||||
ROIC | 86.65% | 42.97% | 116.95% | |||||||
ROCE | 123.18% | 71.20% | 113.16% | |||||||
EV | ||||||||||
Common stock shares outstanding | 58,041,834 | 58,039,570 | ||||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 1,646,467 | 1,047,817 | 1,982,095 | |||||||
EV/EBITDA | ||||||||||
Interest | 101,743 | 104,324 | 91,148 | |||||||
Interest/NOPBT | 7.59% | 14.23% | 5.60% |