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

Metric20242023202220212020
Revenue i87.3B84.9B83.1B71.8B72.2B
Cost of Goods Sold i70.3B68.3B66.8B56.9B56.7B
Gross Profit i17.0B16.6B16.3B14.9B15.4B
Gross Margin % i19.4%19.6%19.6%20.8%21.4%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i3.4B3.6B3.3B2.5B2.7B
Other Operating Expenses i1.5B1.3B1.3B1.2B1.2B
Total Operating Expenses i4.9B4.9B4.6B3.7B3.9B
Operating Income i2.2B2.2B2.3B2.2B2.2B
Operating Margin % i2.5%2.6%2.8%3.0%3.0%
Non-Operating Items
Interest Income i139.0M176.0M23.0M2.0M6.0M
Interest Expense i785.0M703.0M583.0M299.0M316.0M
Other Non-Operating Income-----
Pre-tax Income i1.1B1.3B2.0B1.6B1.4B
Income Tax i303.0M439.0M408.0M360.0M498.0M
Effective Tax Rate % i27.7%32.8%20.7%22.9%36.9%
Net Income i790.0M1.6B1.6B1.3B831.0M
Net Margin % i0.9%1.9%1.9%1.8%1.2%
Key Metrics
EBITDA i4.6B4.8B4.6B4.2B4.3B
EPS (Basic) i-€2.32€1.82€1.36€0.80
EPS (Diluted) i-€2.31€1.80€1.35€0.79
Basic Shares Outstanding i-714170185741377552786946494805713713
Diluted Shares Outstanding i-714170185741377552786946494805713713

Income Statement Trend

Carrefour S.A Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i6.6B6.3B5.2B3.7B4.4B
Short-term Investments i322.0M523.0M403.0M291.0M212.0M
Accounts Receivable i3.3B3.3B3.3B2.6B2.5B
Inventory i6.7B6.5B6.9B5.9B5.3B
Other Current Assets1.0M-1.0M1.0M-3.0M
Total Current Assets i23.8B23.4B23.9B17.8B17.5B
Non-Current Assets
Property, Plant & Equipment i1.2B1.0B707.0M593.0M562.0M
Goodwill i19.5B19.0B18.8B17.3B17.4B
Intangible Assets i1.6B1.6B1.5B1.3B1.3B
Long-term Investments-----
Other Non-Current Assets624.0M2.0M1.0M4.0M1.0M
Total Non-Current Assets i33.6B32.7B32.6B29.9B30.1B
Total Assets i57.4B56.2B56.6B47.7B47.6B
Liabilities
Current Liabilities
Accounts Payable i18.5B18.0B18.0B15.9B15.6B
Short-term Debt i4.3B3.2B3.6B2.3B2.0B
Current Portion of Long-term Debt-----
Other Current Liabilities3.0M-1.3B1.2B1.5B
Total Current Liabilities i27.1B25.3B26.9B22.2B21.3B
Non-Current Liabilities
Long-term Debt i11.6B11.2B10.5B9.1B10.1B
Deferred Tax Liabilities i494.0M300.0M365.0M374.0M467.0M
Other Non-Current Liabilities-1.0M--1.0M--
Total Non-Current Liabilities i17.7B17.5B16.5B13.7B14.6B
Total Liabilities i44.9B42.8B43.4B35.8B36.0B
Equity
Common Stock i1.7B1.8B1.9B1.9B2.0B
Retained Earnings i-----
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i12.5B13.4B13.2B11.8B11.6B
Key Metrics
Total Debt i15.9B14.4B14.1B11.4B12.1B
Working Capital i-3.3B-1.9B-3.0B-4.4B-3.9B

Balance Sheet Composition

Carrefour S.A Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i1.1B1.3B2.0B1.6B1.4B
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i48.0M114.0M-801.0M-403.0M16.0M
Operating Cash Flow i1.8B1.9B1.7B1.4B1.7B
Investing Activities
Capital Expenditures i-1.2B-1.4B-1.5B-1.3B-1.3B
Acquisitions i-1.4B1.1B-820.0M49.0M-284.0M
Investment Purchases i-36.0M-21.0M-45.0M-174.0M-16.0M
Investment Sales i11.0M10.0M6.0M7.0M13.0M
Investing Cash Flow i-2.4B-739.0M-2.1B-1.3B-1.8B
Financing Activities
Share Repurchases i-----
Dividends Paid i-600.0M-405.0M-380.0M-383.0M-57.0M
Debt Issuance i2.7B1.4B3.4B302.0M1.2B
Debt Repayment i-1.3B-1.6B-1.1B-1.7B-972.0M
Financing Cash Flow i1.3B-523.0M1.8B-2.0B202.0M
Free Cash Flow i2.4B2.8B2.3B2.1B1.9B
Net Change in Cash i654.0M657.0M1.4B-1.9B12.0M

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

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
ca9.0B27.200.883.64%0.34%207.54
Casino 228.6M0.080.24-46.71%-6.44%358.60
Rallye S.A 2.3M0.00-78.14%100.00%-0.65
L'Oréal S.A 217.1B35.596.9620.16%13.96%28.31
Danone S.A 46.2B25.222.9211.71%6.73%95.50
Pernod Ricard S.A 25.9B23.621.576.48%9.81%79.07

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