€40.85
0.25%
Compare
Distribuidora vs Coca-ColaDistribuidora vs Ebro Foods, S.ADistribuidora vs Puig Brands S.ADistribuidora vs Proper EducationDistribuidora vs Deoleo S.ADistribuidora vs IBEX 35 | MarketI

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2021

Income Metrics

Revenue 1.6B
Gross Profit 530.6M 32.63%
Operating Income -24.9M -1.53%
Net Income -41.0M -2.52%

Balance Sheet Metrics

Total Assets 2.3B
Total Liabilities 2.2B
Shareholders Equity 125.4M
Debt to Equity 17.42

Cash Flow Metrics

Operating Cash Flow 31.8M
Free Cash Flow 52.2M

Revenue & Profitability Trend

Quarter Income Flow i

Annual Income Flow i

Distribuidora Income Statement From 2021 to 2025

Metric 2025 2024 2023 2022 2021
Revenue i 5.7B 5.9B 5.0B 5.9B 5.9B
Cost of Goods Sold i 4.2B 4.5B 3.7B 4.4B 4.4B
Gross Profit i 1.5B 1.4B 1.3B 1.5B 1.6B
Gross Margin % i 26.2% 24.3% 25.6% 25.8% 26.3%
Operating Expenses
Research & Development i - - - - -
Selling, General & Administrative i 37.5M 40.1M 71.3M 45.7M 42.3M
Other Operating Expenses i 470.2M 515.5M 402.6M 562.0M 530.4M
Total Operating Expenses i 507.8M 555.6M 473.9M 607.7M 572.7M
Operating Income i 158.3M 14.5M 41.1M -52.8M -94.7M
Operating Margin % i 2.8% 0.2% 0.8% -0.9% -1.6%
Non-Operating Items
Interest Income i 11.4M 30.5M 18.4M 29.1M 12.0M
Interest Expense i 116.7M 101.7M 80.7M 83.9M 98.2M
Other Non-Operating Income - - - - -
Pre-tax Income i 62.4M 37.8M 69.5M -72.7M -220.6M
Income Tax i -52.1M -8.3M -18.4M 32.8M 13.9M
Effective Tax Rate % i -83.5% -22.0% -26.4% 0.0% 0.0%
Net Income i 129.0M -60.8M -30.2M -123.8M -257.3M
Net Margin % i 2.3% -1.0% -0.6% -2.1% -4.4%
Key Metrics
EBITDA i 486.8M 461.0M 444.9M 387.4M 263.6M
EPS (Basic) i €2.22 €-1,047.00 €-1.00 €-2.00 €0.00
EPS (Diluted) i €2.22 €-1,047.00 €-1.00 €-2.00 €0.00
Basic Shares Outstanding i 58054501 58056448 58041834 58039570 58041123969
Diluted Shares Outstanding i 58054501 58056448 58041834 58039570 58041123969

Income Statement Trend

Distribuidora Balance Sheet From 2021 to 2025

Metric 2025 2024 2023 2022 2021
Assets
Current Assets
Cash & Equivalents i 356.6M 333.0M 131.1M 215.8M 361.1M
Short-term Investments i 497.0K 464.0K 14.5M 2.3M 1.9M
Accounts Receivable i 132.3M 123.9M 161.2M 191.1M 173.4M
Inventory i 247.4M 290.0M 315.0M 417.6M 452.0M
Other Current Assets - - - - -
Total Current Assets i 783.6M 794.2M 1.2B 1.2B 1.1B
Non-Current Assets
Property, Plant & Equipment i 96.7M 93.6M 481.2M 140.2M 161.6M
Goodwill i 599.4M 599.8M 600.9M 689.9M 926.6M
Intangible Assets i 29.2M 29.5M 30.6M 37.3M 24.4M
Long-term Investments - - - - -
Other Non-Current Assets - - - - -
Total Non-Current Assets i 1.5B 1.5B 1.5B 1.9B 2.0B
Total Assets i 2.3B 2.3B 2.6B 3.1B 3.1B
Liabilities
Current Liabilities
Accounts Payable i 958.0M 1.0B 1.1B 1.3B 1.2B
Short-term Debt i 198.6M 231.9M 221.0M 294.3M 272.5M
Current Portion of Long-term Debt - - - - -
Other Current Liabilities 80.9M 58.0M 53.4M 47.9M 47.3M
Total Current Liabilities i 1.4B 1.4B 1.8B 2.0B 1.8B
Non-Current Liabilities
Long-term Debt i 753.4M 751.8M 743.0M 1.0B 1.0B
Deferred Tax Liabilities i 9.3M 18.7M 15.7M 50.7M 36.5M
Other Non-Current Liabilities - - - 77.7M -
Total Non-Current Liabilities i 787.3M 826.7M 851.5M 1.1B 1.2B
Total Liabilities i 2.2B 2.3B 2.7B 3.1B 3.0B
Equity
Common Stock i 290.3M 580.7M 580.7M 580.7M 580.7M
Retained Earnings i 129.0M -60.8M -15.5M -123.8M -257.3M
Treasury Stock i 278.0K 582.0K 3.2M 3.2M 3.8M
Other Equity - - - - -
Total Shareholders Equity i 125.4M 30.3M -40.7M 7.6M 93.6M
Key Metrics
Total Debt i 951.9M 983.7M 963.9M 1.3B 1.3B
Working Capital i -613.7M -655.5M -666.4M -751.1M -770.6M

Balance Sheet Composition

Distribuidora Cash Flow Statement From 2021 to 2025

Metric 2025 2024 2023 2022 2021
Operating Activities
Net Income i 76.9M -68.5M -33.0M -90.0M -243.5M
Depreciation & Amortization i - - - - -
Stock-Based Compensation i - - - - -
Working Capital Changes i -21.5M -44.2M -16.1M -36.5M -87.3M
Operating Cash Flow i 160.6M 77.1M 92.7M 26.4M -162.9M
Investing Activities
Capital Expenditures i -159.4M -99.4M -153.5M -242.4M -155.5M
Acquisitions i - - - - -
Investment Purchases i -5.6M -10.2M -11.0M -16.8M -11.0M
Investment Sales i 9.9M 179.0K 9.5M 0 -
Investing Cash Flow i -155.1M -121.0M 74.9M -263.4M -170.5M
Financing Activities
Share Repurchases i -117.0K 0 - 0 -474.0K
Dividends Paid i - - - - -
Debt Issuance i 4.3M 515.6M 2.8M 12.8M 6.3M
Debt Repayment i -32.2M -463.2M -188.2M -21.4M -97.1M
Financing Cash Flow i -7.3M 53.9M -177.8M -62.4M 144.2M
Free Cash Flow i 322.8M 389.1M 180.9M 176.7M 176.3M
Net Change in Cash i -1.7M 10.0M -10.3M -299.3M -189.3M

Cash Flow Trend

Distribuidora Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 20.94
Forward P/E 16.35
Price to Book 19.09
Price to Sales 0.42
PEG Ratio 16.35

Profitability Ratios

Profit Margin 2.25%
Operating Margin 4.21%
Return on Equity 147.04%
Return on Assets 5.23%

Financial Health

Current Ratio 0.56
Debt to Equity 759.89
Beta 0.63

Per Share Data

EPS (TTM) €1.97
Book Value per Share €2.16
Revenue per Share €98.75

Peer Financial Comparison

Company Market Cap P/E Ratio P/B Ratio ROE Profit Margin Debt/Equity
DIA 2.4B 20.94 19.09 147.04% 2.25% 759.89
Coca-Cola 36.5B 19.15 4.67 22.89% 9.29% 130.00
Ebro Foods, S.A 2.8B 13.07 1.22 9.80% 7.13% 22.50
Puig Brands S.A 2.5B 27.29 3.83 48.50% 9.12% 71.01
Proper Education 1.5B 27.90 49.04 202.53% 13.95% 0.25
Deoleo S.A 164.5M 16.45 0.76 4.65% 1.15% 36.99
Nippun Rana

Nippun Rana

Chasing the market trend!

Hi, I’m Nippun, a tech enthusiast from Haryana, India. I have been coding since 2010 and using my coding skills in the share market since 2020. I have been coding scripts in Pinescript that work on Tradingview app/web. I love learning about new technology and applying it to solve real-world problems. Coding and share-market are my passions, and I enjoy finding and fixing bugs in code. I aim to share my skill set and experience that can positively impact society. Feel free to connect with me, an...

Financial data is updated regularly. All figures are in the company's reporting currency.