XWAREUR
Market cap242mUSD
Dec 20, Last price
7.10PLN
1D
3.65%
1Q
-24.95%
Jan 2017
-81.95%
IPO
113.21%
Name
Eurocash SA
Chart & Performance
Profile
Eurocash S.A. distributes fast moving consumer goods (FMCG) in Poland. The company operates through three segments: Wholesale, Retail, and Projects segments. Its FMCG products include food products, soft drinks, alcoholic beverages, tobacco products, and household chemicals and cosmetics. The company markets its products to traditional retail stores, including small supermarkets, grocery stores, and specialized grocery stores; and kiosks, retail outlets, and convenience stores at petrol stations, restaurants, hotels, cafeterias, and catering outlets. As of December 31, 2021, it operated a network of 179 Cash & Carry warehouses; 1,569 Delikatesy Centrum network supermarkets; 417 Inmedio press salons; 9,149 abc network grocery stores; and 5,570 franchise and partner stores of Eurocash distribution. Eurocash S.A. is based in Komorniki, Poland.
Valuation
Title PLN 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 | 32,451,963 5.17% | 30,857,665 17.41% | 26,281,431 3.43% | |||||||
Cost of revenue | 29,667,340 | 30,481,405 | 26,201,169 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,784,623 | 376,260 | 80,262 | |||||||
NOPBT Margin | 8.58% | 1.22% | 0.31% | |||||||
Operating Taxes | 50,274 | 93,357 | 98,403 | |||||||
Tax Rate | 1.81% | 24.81% | 122.60% | |||||||
NOPAT | 2,734,349 | 282,902 | (18,141) | |||||||
Net income | 99,202 47.82% | 67,110 -167.55% | (99,342) -260.72% | |||||||
Dividends | (61,678) | (10,870) | (76,206) | |||||||
Dividend yield | 2.65% | 0.57% | 5.05% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 565,038 | 931,036 | 624,316 | |||||||
Long-term debt | 4,218,859 | 3,911,742 | 4,384,152 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 31,662 | 231,210 | 211,101 | |||||||
Net debt | 4,495,161 | 4,653,437 | 4,884,970 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,138,704 | 888,516 | 638,196 | |||||||
CAPEX | (185,258) | (217,355) | (204,185) | |||||||
Cash from investing activities | (175,267) | (190,107) | (226,665) | |||||||
Cash from financing activities | (867,477) | (641,206) | (408,432) | |||||||
FCF | 2,819,721 | 378,475 | (141,570) | |||||||
Balance | ||||||||||
Cash | 273,753 | 158,862 | 110,026 | |||||||
Long term investments | 14,983 | 30,479 | 13,471 | |||||||
Excess cash | ||||||||||
Stockholders' equity | 439,606 | 798,903 | 786,596 | |||||||
Invested Capital | 3,631,672 | 3,756,731 | 3,886,318 | |||||||
ROIC | 74.02% | 7.40% | ||||||||
ROCE | 76.68% | 10.02% | 2.07% | |||||||
EV | ||||||||||
Common stock shares outstanding | 139,758 | 139,163 | 139,163 | |||||||
Price | 16.65 22.43% | 13.60 25.46% | 10.84 -22.85% | |||||||
Market cap | 2,326,971 22.95% | 1,892,621 25.46% | 1,508,530 -22.85% | |||||||
EV | 6,941,913 | 6,634,737 | 6,480,976 | |||||||
EBITDA | 3,414,158 | 972,830 | 690,894 | |||||||
EV/EBITDA | 2.03 | 6.82 | 9.38 | |||||||
Interest | 291,822 | 249,856 | 114,981 | |||||||
Interest/NOPBT | 10.48% | 66.41% | 143.26% |