Casino (CO) | Financial Analysis & Statements
Casino Guichard-Perrachon S.A. Small-cap Consumer Defensive
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2019Income Metrics
EPS (Diluted)
€0.00
Balance Sheet Metrics
Total Assets
7.6B
Total Liabilities
6.6B
Shareholders Equity
971.0M
Debt to Equity
6.82
Cash Flow Metrics
Revenue & Profitability Trend
Annual Income Flow
2024
Casino Income Statement From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Revenue | 8.6B | 9.1B | 9.7B | 31.1B | 32.5B |
| Cost of Goods Sold | 6.2B | 6.5B | 6.9B | 23.4B | 24.3B |
| Gross Profit | 2.4B | 2.6B | 2.8B | 7.6B | 8.2B |
| Gross Margin % | 27.9% | 28.5% | 28.5% | 24.5% | 25.2% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 832.0M | 833.0M | 769.0M | 2.3B | 2.4B |
| Other Operating Expenses | 82.0M | 91.0M | 1.0M | 51.0M | 19.0M |
| Total Operating Expenses | 914.0M | 924.0M | 770.0M | 2.4B | 2.4B |
| Operating Income | -130.0M | 33.0M | 315.0M | 1.1B | 1.4B |
| Operating Margin % | -1.5% | 0.4% | 3.3% | 3.7% | 4.3% |
| Non-Operating Items | |||||
| Interest Income | 19.0M | 8.0M | 2.0M | 27.0M | 16.0M |
| Interest Expense | 394.0M | 716.0M | 345.0M | 762.0M | 693.0M |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-tax Income | 2.3B | -1.8B | -12.0M | -283.0M | -125.0M |
| Income Tax | 75.0M | 778.0M | 188.0M | -86.0M | 80.0M |
| Effective Tax Rate % | 3.3% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net Income | -360.0M | -7.1B | -345.0M | -402.0M | -664.0M |
| Net Margin % | -4.2% | -78.7% | -3.6% | -1.3% | -2.0% |
| Key Metrics | |||||
| EBITDA | 533.0M | 1.2B | 1.7B | 2.4B | 2.5B |
| EPS (Basic) | €-0.98 | €-5,286.74 | €-336.00 | €-5.29 | €-8.58 |
| EPS (Diluted) | €-0.98 | €-5,286.74 | €-336.00 | €-5.29 | €-8.58 |
| Basic Shares Outstanding | 302170349 | 1081045 | 1081083 | 107905160 | 107677458 |
| Diluted Shares Outstanding | 302170349 | 1081045 | 1081083 | 107905160 | 107677458 |
Income Statement Trend
Casino Balance Sheet From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 763.0M | 1.1B | 2.5B | 2.3B | 2.7B |
| Short-term Investments | 67.0M | 49.0M | 107.0M | 100.0M | 13.0M |
| Accounts Receivable | 457.0M | 689.0M | 854.0M | 772.0M | 941.0M |
| Inventory | 770.0M | 875.0M | 3.6B | 3.2B | 3.2B |
| Other Current Assets | 1.0M | 17.0M | 15.0M | 2.0B | 1.8B |
| Total Current Assets | 3.0B | 11.9B | 8.9B | 9.5B | 9.8B |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 2.7B | 2.9B | 7.3B | 9.4B | 9.2B |
| Goodwill | 4.2B | 5.2B | 15.9B | 15.3B | 15.4B |
| Intangible Assets | 1.0B | 1.1B | 2.1B | 2.0B | 2.0B |
| Long-term Investments | 0 | 0 | 85.0M | 29.0M | 77.0M |
| Other Non-Current Assets | -25.0M | -7.0M | 6.0M | 1.2B | 1.2B |
| Total Non-Current Assets | 5.2B | 6.4B | 22.4B | 20.7B | 20.7B |
| Total Assets | 8.3B | 18.3B | 31.3B | 30.2B | 30.5B |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 1.3B | 2.6B | 6.5B | 6.1B | 6.2B |
| Short-term Debt | 573.0M | 7.8B | 2.6B | 718.0M | 705.0M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | 49.0M | 1.6B | 405.0M | 3.2B | 3.1B |
| Total Current Liabilities | 3.7B | 18.4B | 12.6B | 11.9B | 11.9B |
| Non-Current Liabilities | |||||
| Long-term Debt | 3.1B | 1.3B | 4.4B | 4.2B | 4.3B |
| Deferred Tax Liabilities | 12.0M | 10.0M | 90.0M | 67.0M | 508.0M |
| Other Non-Current Liabilities | 12.0M | 35.0M | 65.0M | 225.0M | 200.0M |
| Total Non-Current Liabilities | 3.4B | 1.7B | 13.0B | 12.6B | 12.4B |
| Total Liabilities | 7.1B | 20.1B | 25.5B | 24.6B | 24.3B |
| Equity | |||||
| Common Stock | 4.0M | 166.0M | 166.0M | 166.0M | 166.0M |
| Retained Earnings | - | - | - | - | - |
| Treasury Stock | 0 | 0 | 2.0M | 14.0M | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 1.2B | -1.8B | 5.7B | 5.6B | 6.2B |
| Key Metrics | |||||
| Total Debt | 3.7B | 9.1B | 7.0B | 4.9B | 5.0B |
| Working Capital | -645.0M | -6.5B | -3.6B | -2.5B | -2.2B |
Balance Sheet Composition
Casino Cash Flow Statement From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | -245.0M | -6.4B | -363.0M | -613.0M | -587.0M |
| Depreciation & Amortization | - | - | - | - | - |
| Stock-Based Compensation | - | 1.0M | 4.0M | 14.0M | 12.0M |
| Working Capital Changes | -91.0M | 91.0M | -81.0M | -199.0M | -24.0M |
| Operating Cash Flow | -1.2B | -1.8B | -836.0M | -22.0M | 346.0M |
| Investing Activities | |||||
| Capital Expenditures | -77.0M | -299.0M | -341.0M | -966.0M | -504.0M |
| Acquisitions | 34.0M | -10.0M | 881.0M | -14.0M | 94.0M |
| Investment Purchases | -37.0M | -161.0M | -231.0M | -174.0M | -942.0M |
| Investment Sales | 108.0M | 96.0M | 710.0M | 163.0M | 461.0M |
| Investing Cash Flow | 1.1B | -138.0M | 121.0M | -1.1B | -438.0M |
| Financing Activities | |||||
| Share Repurchases | - | - | 0 | 0 | -1.0M |
| Dividends Paid | - | -42.0M | -42.0M | -35.0M | -36.0M |
| Debt Issuance | 75.0M | 2.3B | 345.0M | 4.2B | 2.1B |
| Debt Repayment | -1.3B | -483.0M | -1.1B | -3.5B | -2.6B |
| Financing Cash Flow | -368.0M | 892.0M | -530.0M | 629.0M | -752.0M |
| Free Cash Flow | -1.4B | -1.0B | 634.0M | 397.0M | 1.3B |
| Net Change in Cash | -496.0M | -1.0B | -1.2B | -464.0M | -844.0M |
Cash Flow Trend
Casino Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
0.08
Forward P/E
-0.88
Price to Book
0.06
Price to Sales
0.01
Profitability Ratios
Profit Margin
-6.44%
Operating Margin
-0.44%
Return on Equity
-46.71%
Return on Assets
-0.10%
Financial Health
Current Ratio
0.76
Debt to Equity
358.60
Beta
1.23
Per Share Data
EPS (TTM)
€-5.93
Book Value per Share
€2.43
Revenue per Share
€21.05
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| CO | 59.6M | 0.08 | 0.06 | -46.71% | -6.44% | 358.60 |
| Carrefour S.A | 11.6B | 11.83 | 1.08 | 8.64% | 0.38% | 180.58 |
| Pernod Ricard S.A | 16.6B | 11.78 | 1.07 | 8.57% | 14.06% | 82.29 |
Financial data is updated regularly. All figures are in the company's reporting currency.