XPARCIV
Market cap163mUSD
Dec 24, Last price
70.00EUR
1D
0.01%
1Q
21.53%
Jan 2017
-3.43%
Name
Caisse regionale de Credit Agricole Mutuel d'Ille-et-Vilaine
Chart & Performance
Profile
Caisse régionale de Crédit Agricole Mutuel d'Ille-et-Vilaine Société coopérative provides banking services in France. It offers bank accounts and related services; bank cards; saving solutions; real estate investment solutions; insurance products, such as car and two-wheeler, personal, home, and borrower insurance, as well as life insurance products; real estate loans; and consumer credit comprising personal, family, auto, boating, student, and apprentice loans, as well as renewable credit. The company is based in Saint-Jacques-de-la-Lande, France.
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 | 286,196 -44.88% | 519,215 14.16% | 454,815 14.45% | |||||||
Cost of revenue | 61,998 | 64,219 | 9,988 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 224,198 | 454,996 | 444,827 | |||||||
NOPBT Margin | 78.34% | 87.63% | 97.80% | |||||||
Operating Taxes | 6,705 | 13,475 | 19,747 | |||||||
Tax Rate | 2.99% | 2.96% | 4.44% | |||||||
NOPAT | 217,493 | 441,521 | 425,080 | |||||||
Net income | 60,573 -17.88% | 73,761 19.92% | 61,508 195.46% | |||||||
Dividends | (7,200) | |||||||||
Dividend yield | 1.73% | |||||||||
Proceeds from repurchase of equity | 2,247 | (5,891) | (631,772) | |||||||
BB yield | -0.63% | 2.03% | 151.37% | |||||||
Debt | ||||||||||
Debt current | 3,280,804 | 3,286,623 | ||||||||
Long-term debt | 6,232 | 8,973,026 | 7,274,237 | |||||||
Deferred revenue | 74,294 | 73,572 | ||||||||
Other long-term liabilities | 35,466 | 1,385,829 | 561,214 | |||||||
Net debt | (3,040,707) | 12,312,579 | 9,095,893 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (383,991) | 962,177 | 234,629 | |||||||
CAPEX | (6,524) | (8,069) | (9,483) | |||||||
Cash from investing activities | (13,943) | 8,806 | 1,252,794 | |||||||
Cash from financing activities | (407,911) | (1,203,526) | (642,693) | |||||||
FCF | (1,085,367) | 407,558 | 1,164,489 | |||||||
Balance | ||||||||||
Cash | 564,703 | (162,169) | 1,364,235 | |||||||
Long term investments | 2,482,236 | 103,420 | 100,732 | |||||||
Excess cash | 3,032,629 | 1,442,226 | ||||||||
Stockholders' equity | 293,194 | 603,228 | 680,255 | |||||||
Invested Capital | 15,534,229 | 15,783,353 | 12,622,847 | |||||||
ROIC | 1.39% | 3.11% | 3.46% | |||||||
ROCE | 1.42% | 2.88% | 3.34% | |||||||
EV | ||||||||||
Common stock shares outstanding | 6,033 | 6,033 | 6,050 | |||||||
Price | 59.50 23.70% | 48.10 -30.28% | 68.99 -21.60% | |||||||
Market cap | 358,955 23.71% | 290,169 -30.48% | 417,376 -21.62% | |||||||
EV | (2,681,741) | 12,602,759 | 9,513,280 | |||||||
EBITDA | 233,618 | 464,652 | 454,558 | |||||||
EV/EBITDA | 27.12 | 20.93 | ||||||||
Interest | 579,979 | 186 | 176 | |||||||
Interest/NOPBT | 258.69% | 0.04% | 0.04% |