NYSE: KR - Kroger

Yield per half year: +8.3%
Dividend yield: +2.58%
Sector: Consumer Staples

Reporting Kroger

Reports

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
31.92 40.41 32.51 24.81 22.5 21.46 26.67 34.73 33.33 34.14
Выручка, млрд $
109.83 115.34 122.66 121.16 122.29 132.5 137.89 148.26 150.04 150.04
Чистая прибыль, млрд $
2.04 1.98 1.91 3.11 1.66 2.59 1.66 2.24 2.16 2.16
EV, млрд $
52.21 46.26 38.9 37.72 44.66 44.7 52.38 51.88 51.1 51.1
EBIT, млрд $
3.58 5.78 4.52 2.59 2.25 2.78 2.63 3.45 3.29 3.29
EBITDA, млрд $
5.66 5.78 4.52 5.05 5.21 6.18 6.06 7.03 7.04 7.04
Баланс стоимость, млрд $
14.01 15.54 17.01 7.84 8.57 9.55 9.43 10.01 11.62 11.62
FCF, млрд $
1.48 0.573 0.604 1.2 1.54 3.95 3.58 1.23 2.88 2.88
Операционный денежный поток, млрд $
4.27 3.41 4.16 4.16 4.66 6.82 6.19 4.31 6.79 6.79
Операционная прибыль, млрд $
3.58 3.44 2.09 2.61 2.25 2.78 3.48 4.13 3.1 3.1
Операционные расходы, млрд $
20.76 22.38 24.39 23.65 24.74 28.12 26.87 27.65 30.27 30.27
CAPEX, млрд $
3.35 3.7 2.81 2.97 3.13 2.87 2.61 3.08 3.9 3.9


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.277 0.322 1.51 0.429 0.399 1.69 1.82 0.828 1.88 1.88
Short Term Investments $
0.923 0.91 1.16 1.18 1.18 1.1 1.08 1.23 1.22 1.22
Long term investments $
0.133 0.129 0.218 0.614 1.14
Total Receivables $
1.73 1.65 1.64 1.59 1.69 1.76 1.83 2.23 2.14 2.14
Total Current Assets $
9.89 10.34 11.15 10.8 10.88 12.48 12.17 12.58 12.95 12.95
Чистые активы, млрд $
5.41 6.82 6.7 6.91 10.8 10.88 12.48 30.48 31.39 31.39
Активы, млрд $
33.9 36.51 37.2 38.12 45.16 48.64 49.09 49.54 50.51 50.51
Short Term Debt $
2.37 2.25 3.56 3.16 2.54 1.58 1.96 1.97 1.71 1.71
Long Term Debt $
9.71 11.83 12.03 12.07 12.11 12.5 12.81 12.07 10.16 10.16
Задолженность, млрд $
27.08 29.81 30.29 30.28 36.59 39.09 39.66 39.52 38.9 38.9
Чистый долг, млрд $
11.8 13.76 15.24 14.8 20.78 18.9 18.62 19.58 17.36 17.36
Долг, млрд $
12.08 14.08 15.59 15.23 21.18 20.59 20.44 20.41 19.25 19.25
Interest income $
0.482 0.522 0.601 0.392 0.446 0.561 1.39 1.26
Расходы на обслуживание долга $
0.482 0.522 0.62 0.62 0.603 0.544 0.571 0.535 0.441 0.441
Чист. проц. доходы, млрд $
-0.522 0.601 0.392 0.446 0.561 1.39 1.26 1.26
Goodwill $
2.11 2.3 2.72 3.03 2.93 3.09 3.08 3.08 3.08 2.92
Амортизация, млрд $
2.09 0.0000 0.0001 2.44 2.96 3.4 3.43 3.58 3.75 3.75
Себестоимость, млрд $
89.5 95.66 94.89 95.29 95.29 101.6 107.54 116.48 119.8 119.8
Товарно материальные запасы $
6.17 6.56 6.53 6.85 7.08 7.06 6.78 7.56 7.11 7.11


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 2.06 2.05 2.09 3.8 2.06 3.31 2.19 3.09 2.98 2.98
Цена акции ао 34.51 27.45 27.5 28.99 31.76 43.91 45.71 61.15 58.7 58.7
Число акций ао, млн 966 942 904 818 805 781 754 727 725 725
FCF/акцию 1.62 0.6083 0.6749 1.46 1.91 5.06 4.74 1.7 3.98 3.98


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 33.04 28.98 27.74 42.2 20.22 28.53 17.44 23.08 20.01 20.01 82.34
ROA, % 6.27 5.57 5.13 8.26 3.98 5.51 3.39 4.55 4.33 4.33 8.66
ROIC, % 12.04 13.01 11.64 10.75 15.55 7.94 9.92 7.82 9.99 12.91 16.49
ROS, % 2.99 1.71 3.82 2.23 2.23 1.2 1.51 1.44 1.44 1.44 9.73
ROCE, % 52.67 86.08 65.47 10.85 7.26 8.36 8.03 10.48 9.54 9.54 -3.38
Рентаб EBITDA, % 5.15 5.02 3.69 4.17 4.26 4.67 4.4 4.74 4.69 4.69 25.56
Чистая рентаб, % 3.3 3 1.7 2.57 1.36 1.95 1.2 1.51 1.44 1.44 9.73
Operation Margin, % 2.99 2.13 3.63 1.98 1.98 2.52 2.78 2.06 2.06 2.06 16.38
Чистая процентная маржа, % 1.53 1.58 1.84 1.7 1.54 2.54 1.34 1.93 1.19 1.19 14.20
Доходность FCF, % 10.33 4.17 3.88 1.76 2.46 5.85 6.11 13.46 10.07 3.68


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
16.6 16.3 6.3 7.37 14.4 9.98 20.4 14.39 15.59 15.59 69.07
P/BV
4.9 3.9 2.9 2.93 2.79 2.7 3.58 3.22 2.91 2.91 32.83
P/S
0.3 0.2 0.2 0.1892 0.1953 0.1947 0.2448 0.2178 0.2248 0.2248 7.49
P/FCF
32.93 32.39 17.63 15.38 21.89 9.94 27.69 11.84 11.84 11.84 19.65
E/P
0.0834 0.0851 0.152 0.066 0.0881 0.0466 0.067 0.0634 0.0634 0.0634 0.07
EV/EBITDA
9.23 7.98 8.6 7.46 8.58 7.23 8.64 7.38 7.26 7.26 44.91
EV/Ebit
8.14 16.32 19.9 15.05 15.56 15.56 15.56
EV/S
0.3245 0.3069 0.291 0.3156 0.315 0.3798 0.3499 0.3406 0.3406 0.3406 8.13
EV/FCF
65.32 62.33 29.46 25.12 10.57 14.65 42.07 17.72 17.72 17.72 164.42
Debt/EBITDA
2.43 3.45 3.01 4.07 3.33 3.37 2.91 2.74 2.74 2.74 2.66
Netdebt/Ebitda
2.62 3.89 2.3 2.91 2.91 3.07 2.79 2.47 2.47 2.47 2.21
Debt/Ratio
0.82 0.81 0.79 0.81 0.81 0.4164 0.4121 0.3811 0.3811 0.3811 0.43
Debt/Equity
4.45 4.37 3.83 4.26 4.26 2.17 2.04 1.66 0.6132 0.6132 3.06
Debt/Net Income
7.13 8.17 4.9 8.36 5.45 12.35 9.1 8.89 8.89 8.89 5.55
Бета
0.31 0.45 0.49 -0.3675 2.74 0.6724 0.6724 -0.41
Индекс Альтмана
4.36 4.41 4.61 3.85 3.68 4.62 5.18 5.27 5.27 5.27 4.22


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.338 0.385 0.443 0.437 0.486 0.534 0.589 0.682 0.796 0.796
Дивиденд
0.45 0.49 0.53 0.6 0.68 0.78 7.84 1.13 0.93 1.22
Див доход, ао, %
1.35 1.91 1.79 2.19 2.06 1.94 18.56 2.83 2 2.58 3.32
Дивиденды / прибыль, %
18.9 20.9 28.9 14.05 29.29 20.66 35.59 30.39 36.78 36.78 70.07


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
НИОКР, млрд
0 0 0 0 0 0 0 0 0
Всего задолженность
14.2 14.27 14.24 15.37 15.37
ebit_margin
4.26 2.96 1.91 2.32 2.19 2.19
Персонал, чел
500000 500000 500000 414000