
Ebro Foods, S.A (EBRO) | Financial Analysis & Statements
Ebro Foods, S.A. | Large-cap | Consumer Defensive
Ebro Foods, S.A. | Large-cap | Consumer Defensive
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
4.0B
Total Liabilities
1.6B
Shareholders Equity
2.4B
Debt to Equity
0.70
Cash Flow Metrics
Revenue & Profitability Trend
Ebro Foods, S.A Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.1B | 3.1B | 3.0B | 2.4B | 2.4B |
Cost of Goods Sold | 1.7B | 1.8B | 1.7B | 1.3B | 1.4B |
Gross Profit | 1.4B | 1.3B | 1.3B | 1.1B | 1.1B |
Gross Margin % | 45.5% | 43.1% | 43.1% | 44.9% | 44.3% |
Operating Expenses | |||||
Research & Development | - | 1.8M | 1.6M | 1.4M | 2.5M |
Selling, General & Administrative | - | 86.3M | 77.2M | 75.5M | 67.4M |
Other Operating Expenses | 631.1M | 597.3M | 525.8M | 393.1M | 378.2M |
Total Operating Expenses | 631.1M | 685.4M | 604.5M | 470.0M | 448.1M |
Operating Income | 305.0M | 276.3M | 233.9M | 209.8M | 216.9M |
Operating Margin % | 9.7% | 9.0% | 7.9% | 8.6% | 8.9% |
Non-Operating Items | |||||
Interest Income | 54.5M | 82.1M | 2.4M | 1.5M | 2.8M |
Interest Expense | 64.4M | 89.9M | 8.1M | 5.3M | 10.6M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 308.9M | 273.9M | 185.8M | 198.7M | 159.9M |
Income Tax | 80.1M | 68.8M | 50.2M | 53.5M | 42.6M |
Effective Tax Rate % | 25.9% | 25.1% | 27.0% | 26.9% | 26.7% |
Net Income | 228.8M | 205.0M | 134.6M | 250.2M | 206.7M |
Net Margin % | 7.3% | 6.6% | 4.5% | 10.3% | 8.5% |
Key Metrics | |||||
EBITDA | 475.6M | 466.6M | 332.7M | 308.8M | 277.0M |
EPS (Basic) | - | €1.22 | €0.79 | €1.55 | €1.25 |
EPS (Diluted) | - | €1.22 | €0.79 | €1.55 | €1.25 |
Basic Shares Outstanding | - | 153865000 | 153865000 | 153865000 | 153865000 |
Diluted Shares Outstanding | - | 153865000 | 153865000 | 153865000 | 153865000 |
Income Statement Trend
Ebro Foods, S.A Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 249.9M | 330.0M | 185.0M | 539.2M | 210.5M |
Short-term Investments | 7.6M | 5.3M | 1.9M | 2.1M | 2.1M |
Accounts Receivable | 436.5M | 433.0M | 469.3M | 396.3M | 439.6M |
Inventory | 866.8M | 717.3M | 846.7M | 635.0M | 528.3M |
Other Current Assets | 12.4M | 10.1M | 9.0M | 12.1M | 14.0M |
Total Current Assets | 1.7B | 1.6B | 1.7B | 1.7B | 1.3B |
Non-Current Assets | |||||
Property, Plant & Equipment | 936.7M | 14.6M | 14.1M | 5.5M | 124.5M |
Goodwill | 2.1B | 2.0B | 2.0B | 2.1B | 2.6B |
Intangible Assets | 439.6M | 425.1M | 429.5M | 434.3M | 449.4M |
Long-term Investments | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | 2.3B | 2.2B | 2.2B | 2.2B | 2.7B |
Total Assets | 4.0B | 3.9B | 3.9B | 3.9B | 4.0B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 459.8M | 341.5M | 359.8M | 345.6M | 386.0M |
Short-term Debt | 334.3M | 482.7M | 202.3M | 268.5M | 591.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 183.0K | 868.0K | 4.7M | 3.8M | 2.4M |
Total Current Liabilities | 1.1B | 1.2B | 869.9M | 923.8M | 1.2B |
Non-Current Liabilities | |||||
Long-term Debt | 176.1M | 151.4M | 532.5M | 579.2M | 379.3M |
Deferred Tax Liabilities | 248.3M | 228.5M | 227.3M | 222.2M | 242.9M |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 501.5M | 457.2M | 832.1M | 881.7M | 912.6M |
Total Liabilities | 1.6B | 1.6B | 1.7B | 1.8B | 2.1B |
Equity | |||||
Common Stock | 92.3M | 92.3M | 92.3M | 92.3M | 92.3M |
Retained Earnings | 2.0B | 2.0B | 1.9B | 1.9B | 1.8B |
Treasury Stock | 0 | - | - | - | 0 |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.4B | 2.2B | 2.2B | 2.1B | 2.0B |
Key Metrics | |||||
Total Debt | 510.4M | 634.1M | 734.8M | 847.6M | 971.1M |
Working Capital | 523.0M | 434.8M | 799.3M | 809.6M | 151.0M |
Balance Sheet Composition
Ebro Foods, S.A Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | - | - | - | - | - |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | - | - | - | - | - |
Investing Activities | |||||
Capital Expenditures | -118.2M | -126.0M | -114.1M | -116.3M | -96.6M |
Acquisitions | - | -1.6M | - | - | - |
Investment Purchases | -386.3M | -326.3M | -48.6M | -24.1M | -10.1M |
Investment Sales | 383.8M | 327.9M | 22.7M | 750.2M | 210.9M |
Investing Cash Flow | -119.1M | -127.9M | -139.6M | 609.7M | 105.0M |
Financing Activities | |||||
Share Repurchases | -705.0K | -651.0K | -665.0K | -632.0K | -644.0K |
Dividends Paid | -124.1M | -97.3M | -96.5M | -185.7M | -397.4M |
Debt Issuance | 465.2M | 480.3M | 541.9M | 1.5B | 1.1B |
Debt Repayment | -603.9M | -584.6M | -673.8M | -1.6B | -1.2B |
Financing Cash Flow | -262.1M | -200.1M | -218.2M | -315.4M | -507.3M |
Free Cash Flow | 139.8M | 336.8M | -132.8M | -102.6M | 252.3M |
Net Change in Cash | -381.2M | -328.0M | -357.8M | 294.3M | -402.3M |
Cash Flow Trend
Ebro Foods, S.A Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
13.50
Forward P/E
18.43
Price to Book
1.22
Price to Sales
0.85
PEG Ratio
18.43
Profitability Ratios
Profit Margin
6.33%
Operating Margin
9.98%
Return on Equity
9.72%
Return on Assets
4.97%
Financial Health
Current Ratio
1.37
Debt to Equity
25.71
Beta
0.19
Per Share Data
EPS (TTM)
€1.27
Book Value per Share
€14.07
Revenue per Share
€20.11
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ebro | 2.6B | 13.50 | 1.22 | 9.72% | 6.33% | 25.71 |
Naturhouse Health | 109.4M | 11.41 | 3.46 | 31.65% | 19.96% | 13.48 |
Deoleo S.A | 94.0M | 19.98 | 0.45 | -12.07% | -3.00% | 33.16 |
Coca-Cola | 38.9B | 23.20 | 4.41 | 17.93% | 7.35% | 142.86 |
Puig Brands S.A | 2.5B | 27.29 | 3.83 | 48.50% | 9.12% | 71.01 |
Distribuidora | 1.6B | 22.99 | - | 208.95% | -1.34% | -26.15 |
Financial data is updated regularly. All figures are in the company's reporting currency.