XETRB4B
Market cap1.48bUSD
Dec 23, Last price
3.95EUR
1D
0.00%
1Q
-17.88%
IPO
-78.42%
Name
METRO AG
Chart & Performance
Profile
Metro AG engages in the food wholesale business. It operates 748 wholesale stores and supply depots under the METRO, MAKRO, Aviludo, Classic Fine Foods, Davigel Spain, Pro à Pro, and Rungis Express brand names serving hotels, restaurants, bars, cafes, catering companies, small grocery stores, kiosks, independent retailers, service providers, and authorities in Europe, Russia, and Asia, as well as online marketplace METRO MARKETS. The company also develops digital solutions and offers food delivery services. In addition, it provides services in the areas of real estate, logistics, information technology, procurement, and advertising. The company was formerly known as METRO Wholesale & Food Specialist AG and changed its name to METRO AG in August 2017. Metro AG was founded in 1964 and is based in Düsseldorf, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | |||||||||
Revenues | 30,551,000 2.68% | 29,754,000 20.15% | |||||||
Cost of revenue | 28,278,000 | 27,302,000 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 2,273,000 | 2,452,000 | |||||||
NOPBT Margin | 7.44% | 8.24% | |||||||
Operating Taxes | 170,000 | 196,000 | |||||||
Tax Rate | 7.48% | 7.99% | |||||||
NOPAT | 2,103,000 | 2,256,000 | |||||||
Net income | 439,000 -233.03% | (330,000) 633.33% | |||||||
Dividends | (6,000) | (7,000) | |||||||
Dividend yield | 0.25% | 0.27% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 825,000 | 1,060,000 | |||||||
Long-term debt | 5,459,000 | 5,912,000 | |||||||
Deferred revenue | 32,000 | ||||||||
Other long-term liabilities | 598,000 | 563,000 | |||||||
Net debt | 5,486,000 | 5,973,000 | |||||||
Cash flow | |||||||||
Cash from operating activities | 721,000 | 931,000 | |||||||
CAPEX | (389,000) | (263,000) | |||||||
Cash from investing activities | (46,000) | (320,000) | |||||||
Cash from financing activities | (820,000) | (1,308,000) | |||||||
FCF | 2,262,000 | 2,312,000 | |||||||
Balance | |||||||||
Cash | 591,000 | 1,113,000 | |||||||
Long term investments | 207,000 | (114,000) | |||||||
Excess cash | |||||||||
Stockholders' equity | (2,732,000) | (2,390,000) | |||||||
Invested Capital | 9,571,000 | 9,057,000 | |||||||
ROIC | 22.58% | 23.25% | |||||||
ROCE | 32.80% | 35.95% | |||||||
EV | |||||||||
Common stock shares outstanding | 363,097 | 363,097 | |||||||
Price | 6.58 -8.61% | 7.20 -35.94% | |||||||
Market cap | 2,389,180 -8.61% | 2,614,300 -35.94% | |||||||
EV | 7,886,180 | 8,974,300 | |||||||
EBITDA | 3,209,000 | 3,427,000 | |||||||
EV/EBITDA | 2.46 | 2.62 | |||||||
Interest | 200,000 | 189,000 | |||||||
Interest/NOPBT | 8.80% | 7.71% |