Valuation Carrefour

Equities

Market Closed - Euronext Paris Other stock markets 11:35:27 2024-09-13 am EDT			5-day change	1st Jan Change
15.22 ^EUR	+0.63%		+2.49%	-8.12%

Sep. 11	The mood is getting heavier, but Taylor Swift is keeping watch
Sep. 11	France's Carrefour Issues EUR750 Million Green Bond	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	11,927	11,339	12,343	12,040	11,582	10,093	-	-
Change	-	-4.94%	8.86%	-2.46%	-3.81%	-12.86%	-	-
Enterprise Value (EV) ¹	14,542	18,644	19,538	20,911	19,681	19,087	19,192	19,203
Change	-	28.2%	4.8%	7.03%	-5.88%	-3.02%	0.55%	0.06%
P/E ratio	10.5x	17.6x	11.8x	8.69x	7.13x	10.2x	7.79x	6.67x
PBR	1.21x	1.16x	1.22x	1.04x	0.99x	0.94x	0.89x	0.8x
PEG	-	-0.4x	0.2x	0.3x	0.2x	-0.3x	0.2x	0.4x
Capitalization / Revenue	0.15x	0.16x	0.17x	0.15x	0.14x	0.12x	0.11x	0.11x
EV / Revenue	0.18x	0.26x	0.27x	0.26x	0.24x	0.22x	0.22x	0.21x
EV / EBITDA	3.29x	4.18x	4.29x	4.53x	4.32x	4x	3.73x	3.5x
EV / EBIT	6.96x	8.58x	8.6x	8.8x	8.69x	7.79x	7.02x	6.47x
EV / FCF	9.55x	8.39x	9.73x	8.95x	12.1x	9.74x	13.3x	12.5x
FCF Yield	10.5%	11.9%	10.3%	11.2%	8.24%	10.3%	7.51%	8.02%
Dividend per Share ²	0.46	0.48	0.52	0.56	0.87	0.9191	0.9501	1.032
Rate of return	3.08%	3.42%	3.23%	3.58%	5.25%	6.04%	6.24%	6.78%
EPS ²	1.426	0.7953	1.362	1.8	2.324	1.49	1.955	2.283
Distribution rate	32.2%	60.4%	38.2%	31.1%	37.4%	61.7%	48.6%	45.2%
Net sales ¹	80,672	70,719	72,958	81,385	83,270	85,299	88,450	90,740
EBITDA ¹	4,417	4,465	4,550	4,613	4,559	4,768	5,149	5,490
EBIT ¹	2,088	2,173	2,272	2,377	2,264	2,449	2,732	2,970
Net income ¹	1,129	641	1,072	1,348	1,659	989	1,291	1,435
Net Debt ¹	2,615	7,305	7,195	8,871	8,099	8,994	9,099	9,110
Reference price ²	14.95	14.03	16.10	15.64	16.56	15.22	15.22	15.22
Nbr of stocks (in thousands)	797,808	808,166	766,438	769,845	699,183	663,135	-	-
Announcement Date	2/27/20	2/18/21	2/16/22	2/14/23	2/20/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CARREFOUR	10.21x	0.22x	4x	+6.04%	11.19B
AVENUE SUPERMARTS LIMITED	102.59x	5.49x	65.22x	-.--%	40.24B
SEVEN & I HOLDINGS CO., LTD.	20.06x	0.6x	6.59x	+1.89%	40.07B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.43x	0.91x	6.36x	+3.34%	32.58B
SM INVESTMENTS CORPORATION	14.15x	2.48x	10.12x	+0.92%	20.53B
COLES GROUP LIMITED	22.7x	0.79x	8.99x	+3.68%	16.95B
CASEY'S GENERAL STORES, INC.	26.74x	0.99x	13.51x	+0.53%	14.16B
JERÓNIMO MARTINS, SGPS, S.A.	16.64x	0.39x	5.89x	+3.66%	11.73B
SHOPRITE HOLDINGS LTD	23.16x	0.83x	9.72x	+2.40%	9.19B
Average	28.52x	1.41x	14.49x	+2.50%	21.85B
Weighted average by Cap.	36.48x	1.87x	19.58x	+2.06%