JDE Peet's N.V. | Large-cap | Consumer Defensive

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2020

Income Metrics

Revenue 1.6B
Gross Profit 621.0M 39.86%
Operating Income 135.0M 8.66%
Net Income 32.0M 2.05%

Balance Sheet Metrics

Total Assets 23.5B
Total Liabilities 12.7B
Shareholders Equity 10.8B
Debt to Equity 1.17

Cash Flow Metrics

Operating Cash Flow 76.0M
Free Cash Flow 219.0M

Revenue & Profitability Trend

JDE Peet's N.V Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i8.8B8.2B8.2B7.0B6.7B
Cost of Goods Sold i5.6B5.2B5.1B4.0B3.8B
Gross Profit i3.3B3.0B3.0B3.0B2.8B
Gross Margin % i36.9%36.8%36.9%42.5%42.6%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i2.0B2.1B1.8B1.9B1.9B
Other Operating Expenses i-----
Total Operating Expenses i2.0B2.1B1.8B1.9B1.9B
Operating Income i1.1B685.0M949.0M1.1B933.0M
Operating Margin % i11.9%8.4%11.6%15.8%14.0%
Non-Operating Items
Interest Income i155.0M166.0M104.0M54.0M44.0M
Interest Expense i207.0M156.0M102.0M108.0M144.0M
Other Non-Operating Income-----
Pre-tax Income i790.0M537.0M1.0B982.0M687.0M
Income Tax i247.0M173.0M257.0M220.0M320.0M
Effective Tax Rate % i31.3%32.2%25.2%22.4%46.6%
Net Income i543.0M364.0M761.0M762.0M367.0M
Net Margin % i6.1%4.4%9.3%10.9%5.5%
Key Metrics
EBITDA i1.6B1.4B1.2B1.4B1.5B
EPS (Basic) i€1.15€0.76€1.57€1.53€0.80
EPS (Diluted) i€1.13€0.76€1.55€1.51€0.79
Basic Shares Outstanding i486961255486042837490787276501166058384615728
Diluted Shares Outstanding i486961255486042837490787276501166058384615728

Income Statement Trend

JDE Peet's N.V Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i1.3B2.0B967.0M662.0M414.0M
Short-term Investments i-----
Accounts Receivable i643.0M538.0M618.0M484.0M435.0M
Inventory i1.7B1.2B1.4B872.0M732.0M
Other Current Assets-----
Total Current Assets i4.0B4.1B3.2B2.3B1.8B
Non-Current Assets
Property, Plant & Equipment i76.0M75.0M80.0M80.0M76.0M
Goodwill i29.8B29.0B29.4B29.0B28.8B
Intangible Assets i4.5B4.4B4.7B4.8B4.8B
Long-term Investments95.0M16.0M46.0M31.0M4.0M
Other Non-Current Assets20.0M30.0M39.0M37.0M35.0M
Total Non-Current Assets i19.7B19.0B19.4B19.3B18.9B
Total Assets i23.7B23.1B22.6B21.6B20.7B
Liabilities
Current Liabilities
Accounts Payable i4.1B3.4B3.9B2.9B2.3B
Short-term Debt i569.0M527.0M79.0M91.0M75.0M
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i6.1B5.1B5.0B4.0B3.3B
Non-Current Liabilities
Long-term Debt i5.0B5.4B4.9B4.8B5.4B
Deferred Tax Liabilities i1.2B1.2B1.3B1.2B1.1B
Other Non-Current Liabilities29.0M46.0M51.0M100.0M106.0M
Total Non-Current Liabilities i6.5B6.9B6.4B6.5B7.1B
Total Liabilities i12.6B12.0B11.5B10.5B10.4B
Equity
Common Stock i5.0M5.0M5.0M5.0M5.0M
Retained Earnings i2.0B1.9B1.8B1.4B984.0M
Treasury Stock i038.0M471.0M00
Other Equity-----
Total Shareholders Equity i11.1B11.1B11.1B11.2B10.3B
Key Metrics
Total Debt i5.6B5.9B5.0B4.9B5.5B
Working Capital i-2.1B-983.0M-1.8B-1.7B-1.5B

Balance Sheet Composition

JDE Peet's N.V Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i543.0M364.0M761.0M762.0M367.0M
Depreciation & Amortization i-----
Stock-Based Compensation i17.0M43.0M33.0M34.0M46.0M
Working Capital Changes i-470.0M195.0M-612.0M-181.0M20.0M
Operating Cash Flow i149.0M606.0M216.0M718.0M560.0M
Investing Activities
Capital Expenditures i-294.0M-270.0M-229.0M-232.0M-228.0M
Acquisitions i-927.0M-6.0M-127.0M-64.0M-5.0M
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-1.2B-279.0M-353.0M-298.0M-231.0M
Financing Activities
Share Repurchases i-0-500.0M0-
Dividends Paid i-341.0M-341.0M-345.0M-176.0M-89.0M
Debt Issuance i62.0M989.0M171.0M9.8B677.0M
Debt Repayment i-606.0M-89.0M-295.0M-10.6B-2.5B
Financing Cash Flow i-891.0M557.0M-952.0M-988.0M-1.8B
Free Cash Flow i1.0B522.0M1.4B1.4B877.0M
Net Change in Cash i-2.0B884.0M-1.1B-568.0M-1.5B

Cash Flow Trend

JDE Peet's N.V Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 25.33
Forward P/E 16.75
Price to Book 1.40
Price to Sales 1.56
PEG Ratio 16.75

Profitability Ratios

Profit Margin 6.39%
Operating Margin 8.15%
Return on Equity 5.55%
Return on Assets 2.15%

Financial Health

Current Ratio 0.60
Debt to Equity 45.24
Beta 0.31

Per Share Data

EPS (TTM) €1.23
Book Value per Share €22.21
Revenue per Share €19.86

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
jdep15.1B25.331.405.55%6.39%45.24
ForFarmers N.V 402.4M7.951.2114.94%1.72%42.24
Unilever PLC 129.8B23.457.2428.70%9.29%160.68
Heineken N.V 36.8B20.092.059.77%6.23%86.91
Koninklijke Ahold 30.5B16.782.1712.69%2.02%138.61
Heineken Holding 16.3B17.651.909.94%3.17%88.27

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