XPARRAL
Market cap2mUSD
Apr 22, Last price
0.04EUR
Name
Rallye SA
Chart & Performance
Profile
Rallye SA, together with its subsidiaries, engages in the food and non-food e-commerce retailing business in France and internationally. The company operates in two segments, Food and General Retailing, and Holdings and Other Activities. It operates hypermarkets, supermarkets, and convenience stores. The company conducts its retailing activities in France primarily under the Casino, Monoprix, and Franprix banners; food retail activities in Latin America mainly under the GPA food banners, Éxito, Disco-Devoto, and Libertad banners; and e-commerce comprising Cdiscount and the Cnova N.V. holding company businesses. It is also involved in the financial investment and management, property development, and energy related activities. The company was founded in 1925 and is headquartered in Paris, France. As of December 31, 2021, Rallye SA operates as a subsidiary of Foncière Euris SA.
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 | 5,000 -99.99% | 33,615,000 10.01% | 30,555,000 -4.27% | |||||||
Cost of revenue | 13,000 | 34,139,000 | 31,069,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (8,000) | (524,000) | (514,000) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 2,000 | (9,000) | (86,000) | |||||||
Tax Rate | ||||||||||
NOPAT | (10,000) | (515,000) | (428,000) | |||||||
Net income | (3,933,000) 1,448.43% | (254,000) -8.30% | (277,000) -9.48% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,258,000 | 2,570,000 | 2,087,000 | |||||||
Long-term debt | 14,659,000 | 14,469,000 | ||||||||
Deferred revenue | 20,000 | 13,000 | ||||||||
Other long-term liabilities | 5,504,000 | 5,110,000 | ||||||||
Net debt | 3,246,000 | 13,232,000 | 12,464,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (668,000) | 154,000 | 770,000 | |||||||
CAPEX | (1,879,000) | (1,289,000) | ||||||||
Cash from investing activities | (143,000) | 108,000 | (1,133,000) | |||||||
Cash from financing activities | 188,000 | (1,300,000) | (111,000) | |||||||
FCF | 10,912,000 | (629,000) | (398,000) | |||||||
Balance | ||||||||||
Cash | 12,000 | 2,568,000 | 2,787,000 | |||||||
Long term investments | 1,429,000 | 1,305,000 | ||||||||
Excess cash | 11,750 | 2,316,250 | 2,564,250 | |||||||
Stockholders' equity | (10,429,000) | 2,380,000 | 2,332,000 | |||||||
Invested Capital | 8,654,000 | 19,831,750 | 18,979,000 | |||||||
ROIC | ||||||||||
ROCE | 0.45% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 52,925 | 52,785 | 52,515 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | (8,000) | 857,000 | 812,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 452,000 | 1,169,000 | 893,000 | |||||||
Interest/NOPBT |