OTCMMTRAF
Market cap14bUSD
Dec 20, Last price
63.14USD
1D
-0.42%
1Q
2.47%
Jan 2017
112.48%
Name
Metro Inc
Chart & Performance
Profile
Metro Inc. operates as a retailer, franchisor, distributor, and manufacturer in the food and pharmaceutical sectors in Canada. It operates supermarkets and discount stores that provide fresh and grocery products, baked goods, prepared foods, meats, dairy products, fruits and vegetables, frozen foods, bakery products, and pastries, as well as Mediterranean and Middle Eastern products. As of September 25, 2021, the company operated a network of approximately 963 food stores under various banners, including Metro, Metro Plus, Super C, and Food Basics, Adonis, and Premiere Moisson as well as approximately 649 drugstores primarily under the Jean Coutu, Brunet, Metro Pharmacy, and Food Basics Pharmacy banners. It also manufactures generic drugs; and provides online grocery shopping services. Metro Inc. was founded in 1947 and is headquartered in Montréal, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | ||||||||||
Revenues | 21,219,900 2.39% | 20,724,600 9.72% | 18,888,900 3.31% | |||||||
Cost of revenue | 17,040,600 | 16,642,400 | 16,495,100 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,179,300 | 4,082,200 | 2,393,800 | |||||||
NOPBT Margin | 19.70% | 19.70% | 12.67% | |||||||
Operating Taxes | 318,400 | 303,000 | 304,100 | |||||||
Tax Rate | 7.62% | 7.42% | 12.70% | |||||||
NOPAT | 3,860,900 | 3,779,200 | 2,089,700 | |||||||
Net income | 928,800 -8.47% | 1,014,800 19.94% | 846,100 2.81% | |||||||
Dividends | (294,600) | (275,000) | (257,900) | |||||||
Dividend yield | 1.53% | 1.67% | 1.55% | |||||||
Proceeds from repurchase of equity | (466,800) | (585,800) | (449,000) | |||||||
BB yield | 2.42% | 3.56% | 2.70% | |||||||
Debt | ||||||||||
Debt current | 580,800 | 297,700 | 294,600 | |||||||
Long-term debt | 5,365,900 | 5,685,300 | 5,606,200 | |||||||
Deferred revenue | 3,000 | 2,800 | ||||||||
Other long-term liabilities | 44,200 | 57,000 | 58,200 | |||||||
Net debt | 5,917,300 | 5,366,500 | 5,878,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,680,000 | 1,563,500 | 1,461,400 | |||||||
CAPEX | (499,000) | (679,900) | (621,100) | |||||||
Cash from investing activities | (456,400) | (572,500) | (477,800) | |||||||
Cash from financing activities | (1,223,700) | (974,900) | (1,416,000) | |||||||
FCF | 3,628,700 | 3,315,000 | 1,730,500 | |||||||
Balance | ||||||||||
Cash | 29,400 | 29,500 | 13,400 | |||||||
Long term investments | 587,000 | 9,400 | ||||||||
Excess cash | ||||||||||
Stockholders' equity | 5,457,500 | 6,810,600 | 6,611,300 | |||||||
Invested Capital | 11,393,600 | 11,200,600 | 10,757,600 | |||||||
ROIC | 34.18% | 34.42% | 19.36% | |||||||
ROCE | 33.61% | 33.45% | 20.46% | |||||||
EV | ||||||||||
Common stock shares outstanding | 225,800 | 233,300 | 240,800 | |||||||
Price | 85.49 21.19% | 70.54 1.98% | 69.17 11.76% | |||||||
Market cap | 19,303,642 17.30% | 16,456,982 -1.20% | 16,656,136 8.83% | |||||||
EV | 25,238,142 | 21,838,582 | 22,548,036 | |||||||
EBITDA | 4,749,700 | 4,607,400 | 2,897,100 | |||||||
EV/EBITDA | 5.31 | 4.74 | 7.78 | |||||||
Interest | 145,700 | 150,000 | 132,800 | |||||||
Interest/NOPBT | 3.49% | 3.67% | 5.55% |