
Ca Atlantique Vendée (CRAV) | Financial Analysis & Statements
Ca Atlantique Vendée CCI | Large-cap | Financial Services
Ca Atlantique Vendée CCI | Large-cap | Financial Services
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
32.6B
Total Liabilities
28.6B
Shareholders Equity
4.0B
Debt to Equity
7.17
Cash Flow Metrics
Revenue & Profitability Trend
Ca Atlantique Vendée Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 425.4M | 413.2M | 493.6M | 453.7M | 378.1M |
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 | 92.5M | 89.5M | 90.4M | 83.0M | 77.8M |
Other Operating Expenses | 16.3M | 20.6M | 25.9M | 23.1M | 24.0M |
Total Operating Expenses | 108.8M | 110.2M | 116.3M | 106.0M | 101.8M |
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 | 89.9M | 93.2M | 161.3M | 150.1M | 84.5M |
Income Tax | 4.3M | 6.8M | 28.4M | 36.7M | 31.9M |
Effective Tax Rate % | 4.8% | 7.3% | 17.6% | 24.4% | 37.7% |
Net Income | 85.6M | 86.4M | 132.9M | 113.5M | 52.6M |
Net Margin % | 20.1% | 20.9% | 26.9% | 25.0% | 13.9% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | €11.59 | €11.70 | €17.99 | €15.35 | €7.12 |
EPS (Diluted) | €11.59 | €11.70 | €17.99 | €15.35 | €7.12 |
Basic Shares Outstanding | 7382465 | 7385542 | 7386586 | 7390049 | 7392804 |
Diluted Shares Outstanding | 7382465 | 7385542 | 7386586 | 7390049 | 7392804 |
Income Statement Trend
Ca Atlantique Vendée Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 76.9M | 170.6M | 90.5M | 69.5M | 106.4M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 5.7M | 4.7M | 4.5M | 4.5M | 4.6M |
Intangible Assets | 5.7M | 4.7M | 4.5M | 4.5M | 4.6M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 32.6B | 31.2B | 31.5B | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | - | - |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 362.6M | 437.0M | 601.2M | 426.4M | 571.1M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 28.6B | 27.4B | 28.0B | - | - |
Equity | |||||
Common Stock | 442.2M | 439.5M | 451.6M | 434.8M | 390.6M |
Retained Earnings | 85.6M | 86.4M | 132.9M | 113.5M | 52.6M |
Treasury Stock | 509.0K | 548.0K | 605.0K | 560.0K | 601.0K |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 4.0B | 3.7B | 3.5B | 3.6B | 3.1B |
Key Metrics | |||||
Total Debt | 362.6M | 437.0M | 601.2M | 426.4M | 571.1M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Ca Atlantique Vendée Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 89.9M | 93.2M | 161.3M | 150.1M | 84.5M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -287.1M | -907.2M | 1.6B | 393.4M | -329.1M |
Operating Cash Flow | -232.8M | -818.7M | 1.8B | 515.5M | -243.6M |
Investing Activities | |||||
Capital Expenditures | -41.7M | -42.9M | -28.7M | -28.5M | -29.8M |
Acquisitions | -18.4M | -7.7M | -9.7M | -7.5M | 9.6M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -60.1M | -50.7M | -38.4M | -36.0M | -20.2M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | - | - | - |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | 12.8M | -38.8M | 17.5M | -4.2M | 22.0M |
Free Cash Flow | 229.8M | -903.2M | -139.7M | 1.2B | 445.3M |
Net Change in Cash | -280.0M | -908.2M | 1.7B | 475.2M | -241.8M |
Cash Flow Trend
Ca Atlantique Vendée Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
13.83
Price to Book
0.27
Price to Sales
2.69
Profitability Ratios
Profit Margin
19.49%
Operating Margin
27.02%
Return on Equity
2.01%
Return on Assets
0.25%
Financial Health
Debt to Equity
0.17
Beta
0.52
Per Share Data
EPS (TTM)
€10.91
Book Value per Share
€561.60
Revenue per Share
€55.98
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
crav | 1.1B | 13.83 | 0.27 | 2.01% | 19.49% | 0.17 |
BNP Paribas S.A | 87.2B | 8.27 | 0.77 | 9.22% | 24.63% | 5.75 |
Credit Agricole S.A | 51.6B | 7.26 | 0.76 | 10.71% | 28.67% | 5.69 |
Société Générale | 44.3B | 9.50 | 0.65 | 8.35% | 21.12% | 4.20 |
Crédit Agricole du | 1.8B | 9.77 | 0.31 | 3.37% | 31.27% | 0.07 |
Crédit Agricole Nord | 1.6B | 9.36 | 0.28 | 3.13% | 27.34% | 0.12 |
Financial data is updated regularly. All figures are in the company's reporting currency.