XMADEBRO
Market cap2.55bUSD
Dec 20, Last price
15.88EUR
1D
-0.13%
1Q
-0.75%
Jan 2017
-20.24%
Name
Ebro Foods SA
Chart & Performance
Profile
Ebro Foods, S.A. produces and sells food products in Spain, rest of Europe, the United States, and internationally. The company offers various rice varieties; ancient grains, such as quinoa, chia, and bulgur; organic food products; and vegetable protein products under various brands. It primarily serves food distributors, food multinationals, and restaurants. The company was formerly known as Ebro Puleva, S.A. and changed its name to Ebro Foods, S.A. in June 2010. Ebro Foods, S.A. was incorporated in 1998 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 3,084,457 4.07% | 2,963,885 22.30% | 2,423,506 -16.24% | |||||||
Cost of revenue | 2,215,272 | 1,767,536 | 1,799,425 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 869,185 | 1,196,349 | 624,081 | |||||||
NOPBT Margin | 28.18% | 40.36% | 25.75% | |||||||
Operating Taxes | 68,846 | 50,242 | 53,512 | |||||||
Tax Rate | 7.92% | 4.20% | 8.57% | |||||||
NOPAT | 800,339 | 1,146,107 | 570,569 | |||||||
Net income | 186,964 53.18% | 122,059 -15.95% | 145,219 3.11% | |||||||
Dividends | (97,345) | (96,528) | (185,719) | |||||||
Dividend yield | 4.08% | 4.28% | 7.15% | |||||||
Proceeds from repurchase of equity | (632) | (652) | (618) | |||||||
BB yield | 0.03% | 0.03% | 0.02% | |||||||
Debt | ||||||||||
Debt current | 482,714 | 202,308 | 268,456 | |||||||
Long-term debt | 210,890 | 592,892 | 643,258 | |||||||
Deferred revenue | 15,800 | 10,919 | 10,326 | |||||||
Other long-term liabilities | 61,533 | 61,994 | 70,025 | |||||||
Net debt | 309,006 | 564,838 | 327,124 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 478,486 | 223,082 | 17,483 | |||||||
CAPEX | (141,670) | (118,808) | (120,035) | |||||||
Cash from investing activities | (127,885) | (139,600) | 609,712 | |||||||
Cash from financing activities | (200,111) | (218,230) | (315,366) | |||||||
FCF | 987,668 | 836,937 | 650,139 | |||||||
Balance | ||||||||||
Cash | 335,329 | 186,823 | 541,364 | |||||||
Long term investments | 49,269 | 43,539 | 43,226 | |||||||
Excess cash | 230,375 | 82,168 | 463,415 | |||||||
Stockholders' equity | 2,218,960 | 2,198,276 | 2,133,186 | |||||||
Invested Capital | 2,703,168 | 2,908,832 | 2,560,238 | |||||||
ROIC | 28.52% | 41.91% | 20.32% | |||||||
ROCE | 27.49% | 37.17% | 19.23% | |||||||
EV | ||||||||||
Common stock shares outstanding | 153,865 | 153,865 | 153,865 | |||||||
Price | 15.52 5.87% | 14.66 -13.15% | 16.88 -10.88% | |||||||
Market cap | 2,387,985 5.87% | 2,255,661 -13.15% | 2,597,241 -10.88% | |||||||
EV | 2,733,965 | 2,854,341 | 2,955,928 | |||||||
EBITDA | 972,059 | 1,297,372 | 718,646 | |||||||
EV/EBITDA | 2.81 | 2.20 | 4.11 | |||||||
Interest | 15,524 | 6,982 | 4,661 | |||||||
Interest/NOPBT | 1.79% | 0.58% | 0.75% |