XPARFNTS
Market cap8mUSD
Mar 26, Last price
1.37EUR
Name
Finatis SA
Chart & Performance
Profile
Finatis Société Anonyme engages in food distribution activities in France and Latin America. It operates monoprix, franprix, casino supermarkets, petit casinos, casino shops, spars, vivals, géant hypermarkets, etc. The company also distributes sports equipment under the Go Sport brand; and invests in real estate properties, as well as manages a portfolio of private equity investments. As of December 31, 2019, it operated a portfolio of 11,172 stores. The company is based in Paris, France. Finatis Société Anonyme is a subsidiary of Euris SAS.
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 | 17,000 -99.95% | 33,627,000 10.01% | 30,566,000 -4.27% | |||||||
Cost of revenue | 25,000 | 28,624,000 | 25,768,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (8,000) | 5,003,000 | 4,798,000 | |||||||
NOPBT Margin | 14.88% | 15.70% | ||||||||
Operating Taxes | (2,000) | (7,000) | (85,000) | |||||||
Tax Rate | ||||||||||
NOPAT | (6,000) | 5,010,000 | 4,883,000 | |||||||
Net income | (1,920,000) 377.61% | (402,000) 110.47% | (191,000) 389.74% | |||||||
Dividends | (42,000) | (35,000) | ||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,638,000 | 2,686,000 | 2,087,000 | |||||||
Long-term debt | 20,040,000 | 19,859,000 | ||||||||
Deferred revenue | 48,000 | 36,000 | ||||||||
Other long-term liabilities | 1,264,000 | 989,000 | ||||||||
Net debt | 3,605,000 | 19,697,000 | 19,307,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (661,000) | 1,166,000 | 1,651,000 | |||||||
CAPEX | (1,000) | (1,651,000) | (1,133,000) | |||||||
Cash from investing activities | (144,000) | 111,000 | (1,144,000) | |||||||
Cash from financing activities | 165,000 | (1,315,000) | (992,000) | |||||||
FCF | 10,804,000 | 4,894,000 | 4,917,000 | |||||||
Balance | ||||||||||
Cash | 33,000 | 2,654,000 | 2,424,000 | |||||||
Long term investments | 375,000 | 215,000 | ||||||||
Excess cash | 32,150 | 1,347,650 | 1,110,700 | |||||||
Stockholders' equity | (5,576,000) | 4,550,000 | 4,472,000 | |||||||
Invested Capital | 3,717,000 | 18,597,350 | 17,741,300 | |||||||
ROIC | 27.57% | 28.02% | ||||||||
ROCE | 0.43% | 24.47% | 24.92% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,643 | 5,643 | 5,643 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | (2,000) | 6,400,000 | 6,140,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 503,000 | 1,109,000 | 905,000 | |||||||
Interest/NOPBT | 22.17% | 18.86% |