
Carrefour S.A (CA) | Financial Analysis & Statements
Carrefour S.A. | Large-cap | Consumer Defensive
Carrefour S.A. | Large-cap | Consumer Defensive
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
57.4B
Total Liabilities
44.9B
Shareholders Equity
12.5B
Debt to Equity
3.59
Cash Flow Metrics
Revenue & Profitability Trend
Carrefour S.A Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 87.3B | 84.9B | 83.1B | 71.8B | 72.2B |
Cost of Goods Sold | 70.3B | 68.3B | 66.8B | 56.9B | 56.7B |
Gross Profit | 17.0B | 16.6B | 16.3B | 14.9B | 15.4B |
Gross Margin % | 19.4% | 19.6% | 19.6% | 20.8% | 21.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 3.4B | 3.6B | 3.3B | 2.5B | 2.7B |
Other Operating Expenses | 1.5B | 1.3B | 1.3B | 1.2B | 1.2B |
Total Operating Expenses | 4.9B | 4.9B | 4.6B | 3.7B | 3.9B |
Operating Income | 2.2B | 2.2B | 2.3B | 2.2B | 2.2B |
Operating Margin % | 2.5% | 2.6% | 2.8% | 3.0% | 3.0% |
Non-Operating Items | |||||
Interest Income | 139.0M | 176.0M | 23.0M | 2.0M | 6.0M |
Interest Expense | 785.0M | 703.0M | 583.0M | 299.0M | 316.0M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 1.1B | 1.3B | 2.0B | 1.6B | 1.4B |
Income Tax | 303.0M | 439.0M | 408.0M | 360.0M | 498.0M |
Effective Tax Rate % | 27.7% | 32.8% | 20.7% | 22.9% | 36.9% |
Net Income | 790.0M | 1.6B | 1.6B | 1.3B | 831.0M |
Net Margin % | 0.9% | 1.9% | 1.9% | 1.8% | 1.2% |
Key Metrics | |||||
EBITDA | 4.6B | 4.8B | 4.6B | 4.2B | 4.3B |
EPS (Basic) | - | €2.32 | €1.82 | €1.36 | €0.80 |
EPS (Diluted) | - | €2.31 | €1.80 | €1.35 | €0.79 |
Basic Shares Outstanding | - | 714170185 | 741377552 | 786946494 | 805713713 |
Diluted Shares Outstanding | - | 714170185 | 741377552 | 786946494 | 805713713 |
Income Statement Trend
Carrefour S.A Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 6.6B | 6.3B | 5.2B | 3.7B | 4.4B |
Short-term Investments | 322.0M | 523.0M | 403.0M | 291.0M | 212.0M |
Accounts Receivable | 3.3B | 3.3B | 3.3B | 2.6B | 2.5B |
Inventory | 6.7B | 6.5B | 6.9B | 5.9B | 5.3B |
Other Current Assets | 1.0M | - | 1.0M | 1.0M | -3.0M |
Total Current Assets | 23.8B | 23.4B | 23.9B | 17.8B | 17.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.2B | 1.0B | 707.0M | 593.0M | 562.0M |
Goodwill | 19.5B | 19.0B | 18.8B | 17.3B | 17.4B |
Intangible Assets | 1.6B | 1.6B | 1.5B | 1.3B | 1.3B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 624.0M | 2.0M | 1.0M | 4.0M | 1.0M |
Total Non-Current Assets | 33.6B | 32.7B | 32.6B | 29.9B | 30.1B |
Total Assets | 57.4B | 56.2B | 56.6B | 47.7B | 47.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 18.5B | 18.0B | 18.0B | 15.9B | 15.6B |
Short-term Debt | 4.3B | 3.2B | 3.6B | 2.3B | 2.0B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 3.0M | - | 1.3B | 1.2B | 1.5B |
Total Current Liabilities | 27.1B | 25.3B | 26.9B | 22.2B | 21.3B |
Non-Current Liabilities | |||||
Long-term Debt | 11.6B | 11.2B | 10.5B | 9.1B | 10.1B |
Deferred Tax Liabilities | 494.0M | 300.0M | 365.0M | 374.0M | 467.0M |
Other Non-Current Liabilities | -1.0M | - | -1.0M | - | - |
Total Non-Current Liabilities | 17.7B | 17.5B | 16.5B | 13.7B | 14.6B |
Total Liabilities | 44.9B | 42.8B | 43.4B | 35.8B | 36.0B |
Equity | |||||
Common Stock | 1.7B | 1.8B | 1.9B | 1.9B | 2.0B |
Retained Earnings | - | - | - | - | - |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 12.5B | 13.4B | 13.2B | 11.8B | 11.6B |
Key Metrics | |||||
Total Debt | 15.9B | 14.4B | 14.1B | 11.4B | 12.1B |
Working Capital | -3.3B | -1.9B | -3.0B | -4.4B | -3.9B |
Balance Sheet Composition
Carrefour S.A Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.1B | 1.3B | 2.0B | 1.6B | 1.4B |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 48.0M | 114.0M | -801.0M | -403.0M | 16.0M |
Operating Cash Flow | 1.8B | 1.9B | 1.7B | 1.4B | 1.7B |
Investing Activities | |||||
Capital Expenditures | -1.2B | -1.4B | -1.5B | -1.3B | -1.3B |
Acquisitions | -1.4B | 1.1B | -820.0M | 49.0M | -284.0M |
Investment Purchases | -36.0M | -21.0M | -45.0M | -174.0M | -16.0M |
Investment Sales | 11.0M | 10.0M | 6.0M | 7.0M | 13.0M |
Investing Cash Flow | -2.4B | -739.0M | -2.1B | -1.3B | -1.8B |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -600.0M | -405.0M | -380.0M | -383.0M | -57.0M |
Debt Issuance | 2.7B | 1.4B | 3.4B | 302.0M | 1.2B |
Debt Repayment | -1.3B | -1.6B | -1.1B | -1.7B | -972.0M |
Financing Cash Flow | 1.3B | -523.0M | 1.8B | -2.0B | 202.0M |
Free Cash Flow | 2.4B | 2.8B | 2.3B | 2.1B | 1.9B |
Net Change in Cash | 654.0M | 657.0M | 1.4B | -1.9B | 12.0M |
Cash Flow Trend
Carrefour S.A Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
27.20
Forward P/E
6.15
Price to Book
0.88
Price to Sales
0.10
PEG Ratio
6.15
Profitability Ratios
Profit Margin
0.34%
Operating Margin
1.57%
Return on Equity
3.64%
Return on Assets
2.42%
Financial Health
Current Ratio
0.90
Debt to Equity
207.54
Beta
0.56
Per Share Data
EPS (TTM)
€0.47
Book Value per Share
€14.60
Revenue per Share
€134.65
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ca | 9.0B | 27.20 | 0.88 | 3.64% | 0.34% | 207.54 |
Casino | 228.6M | 0.08 | 0.24 | -46.71% | -6.44% | 358.60 |
Rallye S.A | 2.3M | 0.00 | - | 78.14% | 100.00% | -0.65 |
L'Oréal S.A | 217.1B | 35.59 | 6.96 | 20.16% | 13.96% | 28.31 |
Danone S.A | 46.2B | 25.22 | 2.92 | 11.71% | 6.73% | 95.50 |
Pernod Ricard S.A | 25.9B | 23.62 | 1.57 | 6.48% | 9.81% | 79.07 |
Financial data is updated regularly. All figures are in the company's reporting currency.