Davide Campari-Milano N.V.

OTC
DVCMY
Stock
Yield per half year: +6.28%
Dividend yield: 1.09%
Sector: Consumer Staples

Reporting Davide Campari-Milano N.V.

Capitalization

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
12.57 14.37 11.93 13.81 13.17 2.38
Выручка, млрд $
1.73 1.82 1.64 1.81 1.6 2.1 2.83 3.23 3.07 3.07 2.57 13.92
Чистая прибыль, млрд $
0.1663 0.3564 0.2833 0.3032 0.1695 0.2749 0.3495 0.3654 0.2016 0.2016 0.2722 3.53
EV, млрд $
0.6578 0.4967 12.06 16.12 13.24 14.79 10.01 10.01 13.24 -3.66
EBIT, млрд $
0.3684 0.3498 0.4014 0.3939 0.2594 0.4052 0.5316 0.594 0.3657 0.3657 0.4312 7.11
EBITDA, млрд $
0.4211 0.4069 0.4191 0.4597 0.2826 0.4794 0.6266 0.7158 0.4934 0.4934 0.5196 11.79
OIBDA, млрд $
0.6254 0.6968 0.9311 0.9476 0.6842 0.6842 0.7770 1.81
Баланс стоимость, млрд $
1.9 1.94 2.07 2.35 1.8 2.29 2.81 2.93 3.99 3.99 2.76 17.26
FCF, млрд $
0.3315 0.2252 0.2359 0.2664 0.1691 0.3261 0.0263 -0.1755 0.2179 0.2179 0.1128 5.20
Операционный денежный поток, млрд $
0.3954 0.3112 0.3132 0.3569 0.2508 0.4669 0.3992 0.173 0.6942 0.6942 0.3968 22.58
Операционная прибыль, млрд $
0.3194 0.3943 0.3643 0.3901 0.2092 0.3868 0.5368 0.5972 0.3924 0.3924 0.4245 13.41
Операционные расходы, млрд $
0.63 0.6961 1.27 1.42 1.39 1.71 1.13 1.28 1.37 1.37 1.38 -0.29
CAPEX, млрд $
0.0639 0.086 0.0792 0.0904 0.063 0.1168 0.3729 0.3486 0.4764 0.4764 0.2755 49.87


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 $
0.3541 0.5145 0.5871 0.6925 0.4943 0.7637 0.457 0.6203 0.6899 0.6899 0.6050 6.90
Short Term Investments $
0.0024 0.0028 0.0258 0.0022 0.000887 0.0129 0.0158 0.0186 0.0078 0.0078 0.0112 54.47
Total Receivables $
0.3678 0.3802 0.3055 0.3487 0.2886 0.3202 0.3235 0.3743 0.4549 0.4549 0.3523 9.53
Total Current Assets $
1.28 1.39 1.46 1.66 1.38 1.81 1.94 2.42 3.04 3.04 2.12 17.11
Чистые активы, млрд $
0.5174 0.4319 1.49 1.69 1.4 1.84 0.8753 2.03 2.03 1.57 3.73
Активы, млрд $
4.53 4.42 4.38 4.76 4.11 4.92 6.3 6.68 8.78 8.78 6.16 16.39
Short Term Debt $
0.1069 0.0139 0.2098 0.5907 0.2167 0.2355 0.1459 0.4887 0.3193 0.3193 0.2812 8.06
Long Term Debt $
1.29 1.3 1.01 0.5788 1.08 1.14 1.7 1.75 2.58 2.58 1.65 19.03
Задолженность, млрд $
2.63 2.48 2.31 2.41 2.31 2.62 3.5 3.75 4.79 4.79 3.39 15.70
Чистый долг, млрд $
1.05 0.7967 0.6578 0.4967 0.8216 0.6346 1.44 1.63 2.28 2.28 1.36 22.65
Долг, млрд $
1.4 1.31 1.41 1.42 1.67 1.66 1.89 2.25 2.97 2.97 2.09 12.20
Interest income $
0.007 0.0065 0.0071 0.009 0.0062 0.0119 0.015 0.0235 0.0131 21.16
Расходы на обслуживание долга $
0.069 0.0373 0.0322 0.0405 0.0232 0.0274 0.0331 0.0783 0.1101 0.1101 0.0544 36.54
Чист. проц. доходы, млрд $
-0.0537 -0.0573 0.0068 0.0088 0.0056 0.0115 0.0168 0.0263 0.0263 0.0138 24.48
Goodwill $
1.1 1.15 1.49 1.3 1.33 1.39 1.36 1.42 1.91 1.85 1.59 5.88
Амортизация, млрд $
0.0527 0.0571 0.0538 0.0779 0.0847 0.0865 0.095 0.1218 0.1277 0.1277 0.1031 8.56
Себестоимость, млрд $
0.742 0.7411 0.6837 0.7212 0.746 0.8759 1.16 1.35 1.3 1.3 1.09 11.75
Товарно материальные запасы $
0.543 0.4919 0.5324 0.5963 0.5839 0.7078 1.05 1.25 1.76 1.76 1.07 24.69


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.1677 0.3848 0.2471 0.2641 0.1514 0.2439 0.3065 0.3207 0.1612 0.1612 0.2367 1.26
Цена акции ао 11.23 12.75 10.5 11.55 6.19 6.3 6.3 9.46 -13.15
Число акций ао, млн 725 1475.66 1238.03 1239.41 1208.65 1216.93 1196.66 1139.17 1250.65 1250.65 1202.41 0.69
FCF/акцию 0.4572 0.1526 0.1874 0.2114 0.1376 0.2636 0.022 -0.1541 0.1742 0.1742 0.0887 4.83


Efficiency

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 8.75 18.35 14.74 13.73 8.17 13.44 13.2 12.62 5.83 5.83 20.50 10.65 -6.53
ROA, % 3.67 8.06 6.73 6.63 3.82 6.09 6 5.58 2.61 2.61 8.14 4.82 -7.34
ROIC, % 6.61 12.56 10.21 10.12 7.23 9.03 8.94 8.62 19.49 8.79 -3.16
ROS, % 19.63 17.31 16.74 10.6 13.11 12.35 11.32 6.57 6.57 6.57 11.63 9.98 -12.91
ROCE, % 18.01 10.7 10.86 7.56 10.12 9.96 10.89 4.88 9.16 9.16 16.05 9.00 -1.97
Ebit margin, % 22.33 13.83 19.19 18.78 18.41 11.91 11.91 11.91 16.04 -9.10
Рентаб EBITDA, % 22.41 25.61 25.38 17.68 22.86 22.14 22.19 16.07 16.07 16.07 25.25 19.87 -6.81
Чистая рентаб, % 9.63 19.63 17.31 16.74 10.6 13.11 12.35 11.32 6.57 6.57 11.63 10.79 -9.12
Operation Margin, % 21.71 22.24 20.97 13.08 18.45 18.97 18.51 12.78 12.78 12.78 18.70 16.30 -7.08
Доходность FCF, % 1.49 2.35 0.2105 -1.42 0.6576 -198.80


Coefficients

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
66.29 56.34 33.78 36.01 38.37 38.37 34.12 46.16 -10.36
P/BV
6.23 6.76 4.2 4.5 1.94 1.94 9.51 4.73 -20.81
P/S
7.03 7.39 4.17 4.08 2.52 2.52 6.15 5.04 -18.55
P/FCF
67.04 42.53 475.14 0 0 0 0 22.74 194.90 92.09
E/P
0.0149 0.0198 0.0279 0.0239 0 0 0 0.38 0.0216 12.54
EV/EBIT
1.47 47.18 36.21 24.91 24.9 27.37 27.37 27.37 28.15 -5.44
EV/EBITDA
1.57 1.08 42.67 33.63 21.14 20.66 20.29 20.29 20.33 27.68 -13.81
EV/S
0.327 7.62 6.92 4.68 4.58 3.26 3.26 3.26 6.49 4.54 -13.98
EV/FCF
2.22 71.98 44.51 503.42 -84.26 45.95 45.95 45.95 32.45 111.11 0.64
Debt/EBITDA
3.22 2.98 2.71 4.92 3.08 3.02 3.15 6.01 6.01 6.01 2.48 4.25 14.30
Netdebt/Ebitda
1.96 1.58 1.25 3.17 1.49 2.3 2.28 4.61 4.61 4.61 1.22 3.06 25.34
Debt/Ratio
0.2964 0.2842 0.2531 0.3233 0.2871 0.3 0.3376 0.3376 0.3376 0.3376 0.30 0.3200 3.29
Debt/Equity
0.6743 0.6021 0.5127 0.7377 0.6165 0.6726 0.7705 0.743 1.2 1.2 1.20 0.8005 14.25
Debt/Net Income
3.68 4.4 3.97 7.84 5.13 5.41 6.17 14.71 14.71 14.71 6.84 9.23 23.45
PEG
-89.51 -89.51 -89.5100 0.00
Бета
-0.649 -4.47 -1.32 -1.32 -0.64 -2.1463 26.70
Индекс Альтмана
4.32 4.74 3.6 1.6 1.53 1.09 1.09 2.70 2.51 -25.47


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0457 0.0521 0.055 0.0563 0.0567 0.0595 0.0742 0.0708 0.0809 0.0354 0.0684 7.37
Дивиденд
0.0662 0.0781 0.066 0.0694 0.0736 0.0736 0.0707 2.14
Див доход, ао, %
0.4675 0.6279 0.4994 0.6739 1.09 1.09 4.56 0.6717 18.45
Дивиденды / прибыль, %
31.33 14.62 19.41 18.58 33.48 21.63 20.3 20.42 40.11 40.11 83.44 27.19 3.68
Dividend Coverage Ratio
5.69 5.69 5.69 0.00


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
4.19 6.71 12.53 10.8 15.52 15.52 29.94
Персонал, чел
4 500 4 749 2.73