NYSE: PFGC - Performance Food Group Company

Yield per half year: -7.44%
Dividend yield: 0.00%
Sector: Consumer Staples

Reporting Performance Food Group Company

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
2.27 2.52 2.79 3.44 3.39 5.82 8.03 9.34 9.09 9.84 7.13 21.81
Выручка, млрд $
16.1 16.76 17.62 19.74 25.09 30.4 50.89 57.25 58.28 58.28 44.38 18.36
Чистая прибыль, млрд $
0.0683 0.0963 0.1987 0.167 -0.114 0.041 0.1125 0.3972 0.4359 0.4359 0.1745 -230.77
EV, млрд $
3.62 4.04 4.56 4.58 5.5 12.98 12.15 14.14 15.69 15.69 12.09 23.33
EBIT, млрд $
0.1984 0.2126 0.2535 0.2833 -0.1053 0.2007 0.3419 0.762 0.829 0.829 0.4057 -251.09
EBITDA, млрд $
0.317 0.3387 0.3841 0.439 0.171 0.546 0.8091 1.26 1.39 1.39 0.8352 52.06
Баланс стоимость, млрд $
-0.0292 0.0666 0.2648 0.4307 0.3166 0.3573 3.3 3.75 4.13 4.13 2.37 67.14
FCF, млрд $
0.1088 0.0615 0.2269 0.178 0.466 -0.124 0.061 0.5624 0.7674 0.7674 0.3466 10.49
Операционный денежный поток, млрд $
0.2349 0.2017 0.367 0.3174 0.6236 0.0646 0.2765 0.8321 1.16 1.16 0.5914 13.22
Операционная прибыль, млрд $
0.2022 0.211 0.2535 0.283 -0.099 0.2 0.3274 0.7658 0.8264 0.8264 0.4041 -252.87
Операционные расходы, млрд $
1.81 1.91 2.04 2.23 2.97 3.32 4.93 5.49 5.75 5.75 4.49 14.13
CAPEX, млрд $
0.1197 0.1402 0.1401 0.139 0.158 0.189 0.2155 0.2697 0.3956 0.3956 0.2456 20.15


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 $
0.0109 0.0081 0.0075 0.0147 0.4207 0.0096 0.0116 0.0127 0.02 0.02 0.0949 -45.62
Short Term Investments $
0.0019 0.0073 0.0148 0.0082 0.0082 0.0080 44.13
Long term investments $
0.0009 0.0002 0.005 0.0084 0.0005 0.0030 -11.09
Total Receivables $
0.9682 1.03 1.07 1.23 1.42 1.63 2.34 2.44 2.55 2.55 2.08 12.42
Total Current Assets $
1.94 2.08 2.2 2.67 3.45 3.58 6.02 6.07 6.15 6.15 5.05 12.26
Чистые активы, млрд $
0.493 0.8028 0.9255 1.14 1.3 2.01 2.11 2.76 2.97 2.97 2.23 17.97
Активы, млрд $
3.46 3.8 4 4.65 7.72 7.85 12.38 12.5 13.39 13.39 10.77 11.64
Short Term Debt $
0.0024 0.0117 0.0084 0.0183 0.2223 0.1257 0.1909 0.2081 0.2554 0.2554 0.2005 2.81
Long Term Debt $
1.11 1.24 1.12 1.33 2.25 2.24 3.91 3.46 3.2 3.2 3.01 7.30
Задолженность, млрд $
2.65 2.88 2.87 3.36 5.71 5.74 9.08 8.75 9.27 9.27 7.71 10.18
Чистый долг, млрд $
1.11 1.25 2.3 1.34 2.04 2.99 4.99 4.73 4.96 4.96 3.94 19.45
Долг, млрд $
1.12 1.25 1.12 1.2 0.1076 4.96 5 4.74 4.98 4.98 3.96 115.32
Interest income $
0.0857 0.0604 0.0731 -16.05
Расходы на обслуживание долга $
0.0839 0.0549 0.0604 0.0654 0.1169 0.1524 0.1829 0.218 0.2322 0.2322 0.1805 14.71
Чист. проц. доходы, млрд $
-0.0839 -0.0549 0.0604 -0.0654 -0.1169 -0.1524 -0.1829 -0.218 -0.1471 27.23
Goodwill $
0.6639 0.664 0.674 0.7186 0.7405 0.7658 1.35 1.35 2.28 2.3 1.61 24.60
Амортизация, млрд $
0.1186 0.1261 0.1301 0.1554 0.2763 0.3453 0.4672 0.4967 0.5567 0.5567 0.4284 15.04
Себестоимость, млрд $
14.09 14.64 15.33 17.23 22.22 26.87 45.64 51 51.7 51.7 39.49 18.40
Товарно материальные запасы $
0.9197 1.01 1.05 1.36 1.55 1.84 3.43 3.39 3.31 3.31 2.70 16.39


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.7 0.93 1.9 1.59 -1.01 0.3 0.7436 2.54 2.79 2.79 1.07 -222.53
Цена акции ао 24 33.1 32.27 51.48 47.61 58.67 69.15 84.55 77.55 77.55 67.51 10.25
Число акций ао, млн 98 103 105 104 105 113 151.3 156.1 156 156 136.28 8.24
FCF/акцию 1.11 0.5971 2.16 1.69 4.12 -0.931 0.4032 3.6 4.92 4.92 2.42 3.61


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 10.54 11.14 19.28 13.71 -6.9 1.98 4.16 11.28 11.07 11.07 84.18 4.32 -209.92
ROA, % 2 2.65 5.09 3.85 -1.84 0.52 1.11 3.19 3.37 3.37 9.56 1.27 -212.87
ROIC, % 5.64 6.11 6.22 11.34 8.73 -0.75 3.04 1.73 5.77 2.96 16.49 3.70 -7.95
ROS, % 1.27 1.44 1.44 -0.39 0.68 0.221 0.6937 0.7479 0.7479 0.7479 13.93 0.6181 1.92
ROCE, % 22.97 10.02 9.59 -2.06 3.77 3.91 8.52 8.6 20.09 20.09 138.69 8.98 39.74
Ebit margin, % -0.4198 0.6602 0.6718 1.33 1.42 1.42 1.42 1.10 16.55
Рентаб EBITDA, % 2.02 2.18 2.22 0.68 0.64 1.59 2.2 2.38 2.38 2.38 25.32 1.84 30.04
Чистая рентаб, % 1.3 1.3 1.4 1.4 -0.4 0.7 0.221 0.6937 0.7479 0.7479 13.94 0.3925 -213.33
Operation Margin, % 1.26 1.44 1.43 -0.39 0.66 0.6433 1.34 1.42 1.42 1.42 20.84 1.10 16.56
Чистая процентная маржа, % 0.07 0.11 0.37 0.42 0.57 1.13 0.84 -0.45 0.13 0.15 14.20 0.4440 -25.59
Доходность FCF, % 1.27 4.58 2.2 6.51 4.01 9.76 -1.64 0.7848 6.04 3.79 8.54


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
35.3 32.2 16.6 31.1 -58.92 135.1 63.67 23.67 24.62 24.62 77.90 37.63 -183.99
P/BV
2.9 3.6 2.9 4.5 3.1 2.3 2.17 2.51 2.6 2.6 33.47 2.54 -3.46
P/S
0.2 0.2 0.2 0.3 0.2 0.2 0.1407 0.1642 0.1842 0.1842 8.22 0.1778 -1.63
P/FCF
76 20.08 40.77 14.44 -57.01 127.42 17.5 12.82 12.82 12.82 19.81 22.71 -174.20
E/P
0.0345 0.057 0.0375 -0.0239 0.0054 0.0145 0.0426 0.0443 0.0443 0.0443 0.09 0.0302 52.34
EV/EBIT
-53.06 46.79 35.53 18.55 18.93 18.93 18.93 27.75 -16.56
EV/EBITDA
19.28 12.14 11.87 10.42 32.19 21.59 15.01 11.23 11.32 11.32 48.63 18.27 -18.86
EV/S
0.241 0.2616 0.2863 0.2719 0.3273 0.2387 0.2469 0.2692 0.2692 0.2692 8.76 0.2703 -3.83
EV/FCF
65.67 20.31 31.7 14.65 -80.11 199.15 25.13 20.44 20.44 20.44 168.72 37.01 -176.10
Debt/EBITDA
3.83 2.92 2.74 0.63 3.65 6.18 3.77 3.59 3.59 3.59 2.73 4.16 -0.33
Netdebt/Ebitda
4.39 7.1 3.23 34.35 5.98 6.16 3.76 3.58 3.58 3.58 1.90 4.61 -9.75
Debt/Ratio
0.76 0.72 0.72 0.74 0.73 0.4037 0.3796 0.3716 0.3716 0.3716 0.43 0.4513 -12.63
Debt/Equity
3.11 2.52 2.58 2.84 2.73 1.51 1.27 1.21 2.25 2.25 4.98 1.79 -3.79
Debt/Net Income
13.02 5.69 7.32 -21.66 58.14 44.42 11.94 11.42 11.42 11.42 6.67 27.47 -27.78
PEG
-19.13 -19.13 -19.1300 0.00
Бета
1.69 1.36 1.47 2.17 1.32 1.32 -0.25 1.60 -4.82
Индекс Альтмана
5.81 5.88 6.12 4.1 5.7 8.91 6.04 5.75 5.68 5.68 4.18 6.42 -0.07


Dividends

IFRS
Reporting Annual Quarterly
2001 2012 2013 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0316 0.1 0.22 0.1384 0.0066 1.45 0.0312 0.0312 0.0308 0.0308 0.3148 -53.72
Дивиденд
0
Див доход, ао, %
0 0 0 0 0 0 0 0 0 0 3.39
Дивиденды / прибыль, %
117.58 475.76 2619.05 143.72 3.96 -1266.43 76.66 27.38 7.75 7.75 77.00 -230.1360 14.37


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual
2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
1.47 1.7 2.62 2.53 2.53 14.54
Персонал, чел
22770 30000 34650 34650 11.07