XETRCEC
Market cap1.30bUSD
Dec 23, Last price
2.58EUR
1D
-0.77%
1Q
-9.47%
Jan 2017
-74.43%
Name
Ceconomy AG
Chart & Performance
Profile
Ceconomy AG engages in the consumer electronics retail business. The company operates approximately 850 stores in 14 countries under the MediaMarkt brand; and approximately 170 stores in 3 countries under the Saturn brand. It also operates Flip4New for selling used electronic articles online. In addition, the company offers professional assistance for the installation, connection, and troubleshooting of electronic devices at home under the Deutsche Technikberatung brand. It operates in Germany, Austria, Switzerland, and Hungary, as well as in Western, Southern, and Eastern Europe. The company is based in Düsseldorf, Germany.
Valuation
Title EUR 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 | 22,442,000 0.90% | 22,242,000 2.18% | 21,768,000 1.91% | |||||||
Cost of revenue | 20,620,000 | 20,420,000 | 22,157,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,822,000 | 1,822,000 | (389,000) | |||||||
NOPBT Margin | 8.12% | 8.19% | ||||||||
Operating Taxes | 11,000 | (5,000) | (81,000) | |||||||
Tax Rate | 0.60% | |||||||||
NOPAT | 1,811,000 | 1,827,000 | (308,000) | |||||||
Net income | 76,000 -294.87% | (39,000) -130.95% | 126,000 -45.69% | |||||||
Dividends | (5,000) | (3,000) | (63,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 535,000 | 584,000 | 588,000 | |||||||
Long-term debt | 3,821,000 | 3,785,000 | 4,145,000 | |||||||
Deferred revenue | 9,000 | 3,000 | 3,000 | |||||||
Other long-term liabilities | 428,000 | 415,000 | 389,000 | |||||||
Net debt | 3,004,000 | 3,133,000 | 3,474,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 838,000 | 1,004,000 | 219,000 | |||||||
CAPEX | (193,000) | (176,000) | (206,000) | |||||||
Cash from investing activities | (162,000) | (236,000) | (65,000) | |||||||
Cash from financing activities | (585,000) | (649,000) | (905,000) | |||||||
FCF | 1,810,000 | 1,944,000 | (202,000) | |||||||
Balance | ||||||||||
Cash | 1,150,000 | 897,000 | 910,000 | |||||||
Long term investments | 202,000 | 339,000 | 349,000 | |||||||
Excess cash | 229,900 | 123,900 | 170,600 | |||||||
Stockholders' equity | 126,000 | 76,000 | 203,000 | |||||||
Invested Capital | 3,457,000 | 3,391,000 | 3,222,400 | |||||||
ROIC | 52.89% | 55.25% | ||||||||
ROCE | 50.64% | 51.53% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 513,081 | 485,221 | 409,481 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 2,484,000 | 2,657,000 | 372,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 247,000 | 98,000 | 71,000 | |||||||
Interest/NOPBT | 13.56% | 5.38% |