Ca Alpes (CRAP) | Financial Analysis & Statements
Ca Alpes Provence-CCI Large-cap Financial Services
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2021Income Metrics
Balance Sheet Metrics
Total Assets
26.8B
Total Liabilities
23.1B
Shareholders Equity
3.7B
Debt to Equity
6.33
Cash Flow Metrics
Revenue & Profitability Trend
Annual Income Flow
2024
Ca Alpes Income Statement From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Revenue | 452.6M | 428.9M | 450.4M | 427.1M | 341.9M |
| Cost of Goods Sold | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 87.3M | 88.1M | 86.3M | 86.0M | 85.3M |
| Other Operating Expenses | 5.1M | 10.0M | 13.2M | 10.6M | 13.6M |
| Total Operating Expenses | 92.3M | 98.0M | 99.4M | 96.7M | 98.9M |
| Operating Income | - | - | - | - | - |
| Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Non-Operating Items | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-tax Income | 154.5M | 136.2M | 173.1M | 152.2M | 73.1M |
| Income Tax | 20.6M | 19.8M | 28.0M | 35.1M | 25.0M |
| Effective Tax Rate % | 13.3% | 14.5% | 16.2% | 23.1% | 34.2% |
| Net Income | 133.9M | 116.4M | 145.1M | 117.1M | 48.1M |
| Net Margin % | 29.6% | 27.1% | 32.2% | 27.4% | 14.1% |
| Key Metrics | |||||
| EBITDA | - | - | - | - | - |
| EPS (Basic) | €17.99 | €15.64 | €19.49 | €15.74 | €6.46 |
| EPS (Diluted) | €17.99 | €15.64 | €19.49 | €15.74 | €6.46 |
| Basic Shares Outstanding | 7441897 | 7443159 | 7444324 | 7441237 | 7445387 |
| Diluted Shares Outstanding | 7441897 | 7443159 | 7444324 | 7441237 | 7445387 |
Income Statement Trend
Ca Alpes Balance Sheet From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 130.7M | 110.9M | 166.6M | 116.6M | 142.7M |
| Short-term Investments | - | - | - | - | - |
| Accounts Receivable | - | - | - | - | - |
| Inventory | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - |
| Non-Current Assets | |||||
| Property, Plant & Equipment | - | - | - | - | - |
| Goodwill | 56.0K | 1.0K | 1.0K | 1.0K | 236.0K |
| Intangible Assets | 56.0K | 1.0K | 1.0K | 1.0K | 236.0K |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 26.9B | 25.9B | 26.4B | 24.9B | 23.5B |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 280.3M | 445.6M | 832.0M | 114.0M | 112.5M |
| Short-term Debt | - | - | - | - | - |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - |
| Non-Current Liabilities | |||||
| Long-term Debt | 717.7M | 716.1M | 455.2M | 736.7M | 1.1B |
| Deferred Tax Liabilities | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 23.4B | 22.7B | 23.4B | - | - |
| Equity | |||||
| Common Stock | 741.5M | 727.5M | 740.1M | 703.2M | 660.7M |
| Retained Earnings | 133.9M | 116.4M | 145.1M | 117.1M | 48.1M |
| Treasury Stock | - | - | - | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 3.5B | 3.2B | 2.9B | 2.9B | 2.5B |
| Key Metrics | |||||
| Total Debt | 717.7M | 716.1M | 455.2M | 736.7M | 1.1B |
| Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Ca Alpes Cash Flow Statement From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 154.5M | 136.2M | 173.1M | 152.2M | 73.1M |
| Depreciation & Amortization | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - |
| Working Capital Changes | 35.0M | -756.1M | -1.3B | 575.7M | 1.1B |
| Operating Cash Flow | 201.0M | -645.6M | -1.1B | 719.0M | 1.2B |
| Investing Activities | |||||
| Capital Expenditures | -13.2M | -8.1M | -4.4M | -4.8M | -13.5M |
| Acquisitions | -11.9M | -6.4M | -4.4M | -9.7M | 31.3M |
| Investment Purchases | - | - | - | - | - |
| Investment Sales | - | - | - | - | - |
| Investing Cash Flow | -25.1M | -14.5M | -8.8M | -14.4M | 17.8M |
| Financing Activities | |||||
| Share Repurchases | - | - | - | - | -2.7M |
| Dividends Paid | - | - | -17.3M | -10.6M | -17.5M |
| Debt Issuance | - | - | - | - | - |
| Debt Repayment | - | - | - | - | - |
| Financing Cash Flow | -309.0K | -45.5M | 32.0M | 20.5M | 6.2M |
| Free Cash Flow | 206.8M | -636.4M | -1.1B | 715.9M | 1.2B |
| Net Change in Cash | 175.6M | -705.6M | -1.1B | 725.1M | 1.2B |
Cash Flow Trend
Ca Alpes Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
7.64
Price to Book
0.28
Price to Sales
2.26
Profitability Ratios
Profit Margin
29.55%
Operating Margin
21.67%
Return on Equity
3.87%
Return on Assets
0.50%
Financial Health
Debt to Equity
0.00
Beta
0.34
Per Share Data
EPS (TTM)
€18.21
Book Value per Share
€491.31
Revenue per Share
€60.82
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| CRAP | 1.0B | 7.64 | 0.28 | 3.87% | 29.55% | 0.00 |
| BNP Paribas S.A | 98.1B | 8.61 | 0.85 | 9.66% | 25.50% | 5.40 |
| Caisse Régionale de | 1.7B | 6.90 | 0.28 | 4.25% | 33.55% | 0.28 |
| Crédit Agricole du | 1.7B | 8.58 | 0.27 | 3.29% | 31.14% | 0.05 |
Financial data is updated regularly. All figures are in the company's reporting currency.