Beyond Meat

NASDAQ
BYND
Stock
Yield per half year: +4.3%
Dividend yield: 0%
Sector: Consumer Staples

Reporting Beyond Meat

Reports

2019 2020 2021 2022 2023
Финансовый отчет link link link link link


Capitalization

2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0 0 0 1.93 7.84 4.12 1.09 0.807 0.7791 3.16 -16.00
Выручка, млрд $
0.016 0.033 0.0879 0.2979 0.4068 0.4647 0.4189 0.3434 0.3265 0.3265 0.3921 -4.30
Чистая прибыль, млрд $
-0.025 -0.03 -0.0299 -0.0124 -0.0528 -0.1791 -0.3472 -0.3381 -0.1603 -0.1603 -0.2155 24.87
EV, млрд $
-0.034 -0.023 -0.0234 2.95 7.72 4.61 1.64 1.6 1.34 1.34 3.38 -29.55
EBIT, млрд $
-0.0248 -0.0259 -0.0288 0.008 -0.0429 -0.1591 -0.3432 -0.3303 -0.1561 -0.1561 -0.2063 29.48
EBITDA, млрд $
-0.0227 -0.0262 -0.0238 0.0161 -0.0304 -0.138 -0.3054 -0.2822 -0.133 -0.133 -0.1778 34.34
OIBDA, млрд $
-0.0246 -0.1304 -0.301 -0.2859 -0.1289 -0.1289 -0.1742 39.27
Баланс стоимость, млрд $
-0.0694 -0.0998 0.0789 0.3841 0.3671 0.1325 -0.2035 -0.5134 -0.6012 -0.6012 -0.1637 -210.37
FCF, млрд $
-0.028 -0.033 -0.061 -0.0729 -0.1 -0.4373 -0.3935 -0.1184 -0.1098 -0.1098 -0.2318 1.89
Операционный денежный поток, млрд $
-0.0253 -0.0377 -0.0377 -0.047 -0.04 -0.3014 -0.3202 -0.1078 -0.0988 -0.0988 -0.1736 19.82
Операционная прибыль, млрд $
-0.025 -0.025 -0.028 0.008 -0.0429 -0.1591 -0.3428 -0.3419 -0.1561 -0.1561 -0.2086 29.48
Операционные расходы, млрд $
0.0185 0.0229 0.044 0.0954 0.1652 0.2764 0.3018 0.2592 0.1978 0.1978 0.2401 3.67
CAPEX, млрд $
0.005 0.008 0.0233 0.0259 0.06 0.136 0.0733 0.0106 0.011 0.011 0.0582 -28.77


Balance sheet

2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.017 0.039 0.0543 0.276 0.1591 0.7333 0.3099 0.1905 0.1319 0.1319 0.3049 -3.68
Long term investments $
0.008 0.0023 0.0017 0.0040 -40.33
Total Receivables $
0.000879 0.0036 0.0126 0.0401 0.036 0.0438 0.0342 0.0317 0.0269 0.0269 0.0345 -5.66
Total Current Assets $
0.0245 0.052 0.1028 0.4036 0.3322 1.05 0.6065 0.3728 0.2865 0.2865 0.5296 -2.92
Чистые активы, млрд $
-0.0666 -0.0959 0.1028 0.4036 0.3322 1.05 0.3446 0.5471 0.6065 0.5355 6.27
Активы, млрд $
0.0349 0.0665 0.1337 0.4519 0.468 1.38 1.06 0.7745 0.6781 0.6781 0.8721 7.70
Short Term Debt $
0.000683 0.0031 0.0000 0.0111 0.0282 0.0046 0.0038 0.0037 0.0041 0.0041 0.0089 -32.00
Long Term Debt $
0.0019 0.0304 0.0196 1.13 1.13 1.14 1.14 1.14 0.9119 125.39
Задолженность, млрд $
0.1015 0.1624 0.0548 0.0678 0.1009 1.25 1.27 1.29 1.28 1.28 1.04 66.21
Чистый долг, млрд $
-0.0163 -0.034 -0.0234 -0.2448 -0.119 0.4241 0.8838 1.03 1.09 1.09 0.6618 -255.73
Долг, млрд $
0.000683 0.003 0.0308 0.0312 0.0401 1.16 1.19 1.22 1.22 1.22 0.9660 97.99
Расходы на обслуживание долга $
0.00038 0.001 0.0011 0.0031 0.0026 0.0036 0.004 0.004 0.0041 0.0041 0.0037 9.54
Чист. проц. доходы, млрд $
-0.001 -0.0011 -0.0031 -0.0026 -0.0036 -0.004 -0.004 -0.0035 5.23
Амортизация, млрд $
0.0021 0.0032 0.0049 0.0081 0.0125 0.0212 0.0377 0.0481 0.0231 0.0231 0.0285 13.07
Себестоимость, млрд $
0.0348 0.0704 0.0704 0.1981 0.2845 0.3474 0.4427 0.426 0.2848 0.2848 0.3571 0.02
Товарно материальные запасы $
0.0062 0.0081 0.0303 0.0816 0.1217 0.2419 0.2357 0.1303 0.1134 0.1134 0.1686 -1.40


Share

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.54 -0.66 -0.6446 -0.2943 -0.8469 -2.84 -5.46 -5.26 -2.43 -2.43 -3.3674 23.47
Цена акции ао 46 75.6 125 17.14 8.9 3.76 3.64 3.64 31.69 -50.70
Число акций ао, млн 46 46 46 42 62 63 63.62 64.3 66 66 63.78 1.26
FCF/акцию -0.6185 -0.7213 -1.32 -1.72 -1.61 -6.92 -6.19 -1.84 -1.66 -1.66 -3.6440 0.61


Efficiency

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 37.78 37.4 352.16 -5.37 -14.04 -71.71 977.27 94.33 28.76 28.76 29.44 202.92 -215.42
ROA, % -71.99 -59.93 -29.85 -4.25 -11.47 -19.39 -28.44 -36.82 -22.07 -22.07 11.23 -23.6380 13.99
ROIC, % 49.22 -3.89 -12.37 -21.15 -37.13 -19.42 14.35 -5.0640 -194.52
ROS, % -93.26 -33.99 -3.14 -12.32 -38.39 -82.87 -98.48 -49.1 -49.1 -49.1 12.01 -63.5880 5.04
ROCE, % 26.97 -26.21 1.98 -11.32 -12.38 -34.79 -47.18 -25.32 25.97 25.97 36.71 -18.7400 -215.97
Ebit margin, % 2.69 -11.31 -35.09 -81.92 -96.19 -47.83 -47.83 -47.83 14.89 -61.7720 6.39
Рентаб EBITDA, % -80.4 -27.11 5.41 -7.47 -29.69 -72.91 -82.18 -40.75 -40.75 -40.75 23.30 -53.2560 6.54
Чистая рентаб, % -153 -76.9 -33.99 -4.18 -12.97 -38.55 -82.87 -98.48 -49.1 -49.1 12.00 -56.3940 30.51
Operation Margin, % -87.67 -31.83 1.47 -10.55 -37.64 -81.82 -99.57 -47.82 -47.82 -47.82 15.15 -62.9340 4.90
Чистая процентная маржа, % -155.41 -93.26 -33.99 -4.18 -12.97 -39.19 -54.79 11.38 -36.7180 -15.92
Доходность FCF, % -0.9561 -1.27 -5.68 -19.29 -14.67 -8.3732 72.66


Coefficients

2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-383.51 600.19 600.19 600.19 -2.39 600.19 30.51 282.93 -63.78
P/BV
8.32 21.36 31.62 -3.7 -1.11 -0.4128 -0.4128 9.57 9.55 -145.42
P/S
10.73 19.28 9.01 1.8 1.67 0.7602 0.7602 3.94 6.50 -47.62
P/FCF
-65.45 -78.92 -9.44 -5.18 -1.98 -6.58 -7.09 -7.09 27.03 -6.0540 -5.56
E/P
-0.0016 -0.0067 -0.0233 -0.1702 -0.419 -0.434 -0.2057 -0.2057 0.16 -0.2504 54.59
EV/EBIT
368.48 -167.84 -28.29 -4.77 -4.84 -8.57 -8.57 -8.57 25.53 -11.0080 -21.25
EV/EBITDA
1.3 0.9832 183.13 -254.27 -33.44 -5.36 -5.67 -10.06 -10.06 18.19 -61.7600 -47.58
EV/S
24.78 18.99 17.43 3.91 4.66 4.1 4.1 4.1 4.08 6.84 -25.13
EV/FCF
-101.23 -77.25 -18.52 -4.16 -13.51 -12.19 -12.19 -12.19 36.67 -12.1140 -8.02
Debt/EBITDA
-0.1931 -1.28 1.94 -0.68 -7.38 -3.91 -4.31 -9.19 -9.19 -9.19 1.39 -6.7960 4.48
Netdebt/Ebitda
1.49 1.05 56.69 3.33 -2.55 -2.89 -3.64 -8.2 -8.2 -8.2 0.58 -5.0960 26.31
Debt/Ratio
0.0761 0.2275 0.15 0.22 0.9 1.12 1.57 1.8 1.8 1.8 0.22 1.44 14.87
Debt/Equity
-0.0527 0.3855 0.18 0.27 9.41 -5.86 -2.37 -2.03 -2.13 -2.13 1.78 -0.5960 -174.29
Debt/Net Income
-0.1665 -1.02 -2.46 -0.7603 -6.33 -3.44 -3.6 -7.62 -7.62 -7.62 2.33 -5.7220 3.78
PEG
1425.38 1425.38 56.53 1425.38 0.00
Бета
0 1.49 2.07 -0.7848 -3.89 2.96 2.96 0.05 0.3690 14.72
Индекс Альтмана
43.3 47.47 3.54 -0.2251 1.16 1.46 1.7 1.7 3.73 1.53 -13.64


Dividends

2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0837 0.0837 0.0067 0.0051 0.000486 0.000486 0.0193 -64.29
Дивиденд
0
Див доход, ао, %
0 0 0 0 0 0 1.48
Дивиденды / прибыль, %
-280.11 -54.1 0 0 0 0 44.85 -167.1050 -56.05
Dividend Coverage Ratio
-10.44 -368.58 2.51 -189.5100 494.18


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Other

2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0.0057 0.0096 0.0096 0.0207 0.0315 0.0669 0.0623 0.0395 0.0592 13.80
Всего задолженность
0.024 0.0477 0.089 54.78
CAPEX/Выручка, %
14.75 29.26 17.5 3.08 3.37 3.37 -25.57
Персонал, чел
700 1 108 787 686 -0.50