OTCMDUFRY
Market cap6.26bUSD
Dec 23, Last price
4.00USD
1D
-0.13%
1Q
-1.20%
IPO
-68.04%
Name
Dufry AG
Chart & Performance
Profile
Dufry AG operates as a travel retailer. The company's retail brands include general travel retail shops under the Dufry, World Duty Free, Nuance, Hellenic Duty Free, Colombian Emeralds, Duty Free Uruguay, Hudson, Duty Free Shop Argentina, and RegStaer brands; Dufry shopping stores; brand boutiques; convenience stores primarily under the Hudson brand; and specialized shops and theme stores. Its travel retail shops offer perfumes and cosmetics, food and confectionery, wines and spirits, watches and jewelry, fashion and leather, tobacco goods, souvenirs, electronics, soft drinks, packaged food, travel accessories, personal items, sunglasses, destination merchandise, and other products, as well as newspapers, magazines, and books. As of March 15, 2022, the company operated approximately 2,300 duty-free and duty-paid shops located at airports, cruise liners, seaports, railway stations, and downtown tourist areas worldwide. Dufry AG was incorporated in 1865 and is headquartered in Basel, Switzerland.
Valuation
Title CHF 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 | 12,789,600 85.94% | 6,878,400 75.68% | 3,915,400 52.88% | |||||||
Cost of revenue | 9,200,700 | 2,866,500 | 1,823,700 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,588,900 | 4,011,900 | 2,091,700 | |||||||
NOPBT Margin | 28.06% | 58.33% | 53.42% | |||||||
Operating Taxes | 81,600 | 76,200 | (42,600) | |||||||
Tax Rate | 2.27% | 1.90% | ||||||||
NOPAT | 3,507,300 | 3,935,700 | 2,134,300 | |||||||
Net income | 87,300 50.00% | 58,200 -115.10% | (385,400) -84.67% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (33,400) | (21,600) | ||||||||
BB yield | 0.72% | 0.60% | ||||||||
Debt | ||||||||||
Debt current | 1,922,000 | 1,115,100 | 1,123,200 | |||||||
Long-term debt | 17,124,800 | 8,465,100 | 9,966,600 | |||||||
Deferred revenue | 56,300 | 42,400 | ||||||||
Other long-term liabilities | 198,000 | 29,300 | 46,700 | |||||||
Net debt | 18,298,500 | 8,684,100 | 10,000,900 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,359,400 | 1,511,600 | 678,200 | |||||||
CAPEX | (404,400) | (113,300) | (91,200) | |||||||
Cash from investing activities | (700) | (67,400) | (72,800) | |||||||
Cash from financing activities | (2,401,800) | (1,344,300) | (136,200) | |||||||
FCF | (1,962,200) | 4,526,300 | 3,782,200 | |||||||
Balance | ||||||||||
Cash | 769,500 | 854,700 | 793,500 | |||||||
Long term investments | (21,200) | 41,400 | 295,400 | |||||||
Excess cash | 108,820 | 552,180 | 893,130 | |||||||
Stockholders' equity | (3,489,000) | (3,071,800) | (3,151,200) | |||||||
Invested Capital | 17,375,700 | 10,659,000 | 11,666,900 | |||||||
ROIC | 25.02% | 35.26% | 17.33% | |||||||
ROCE | 25.10% | 51.38% | 23.79% | |||||||
EV | ||||||||||
Common stock shares outstanding | 139,361 | 94,011 | 87,784 | |||||||
Price | 33.08 -14.10% | 38.51 -14.71% | 45.15 -18.77% | |||||||
Market cap | 4,610,061 27.34% | 3,620,363 -8.66% | 3,963,468 22.00% | |||||||
EV | 23,043,061 | 12,858,963 | 14,397,468 | |||||||
EBITDA | 5,228,300 | 5,123,400 | 3,301,700 | |||||||
EV/EBITDA | 4.41 | 2.51 | 4.36 | |||||||
Interest | 567,100 | 284,600 | 252,200 | |||||||
Interest/NOPBT | 15.80% | 7.09% | 12.06% |