
JDE Peet's N.V (JDEP) | Financial Analysis & Statements
JDE Peet's N.V. | Large-cap | Consumer Defensive
JDE Peet's N.V. | Large-cap | Consumer Defensive
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2020Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 8.8B | 8.2B | 8.2B | 7.0B | 6.7B |
Cost of Goods Sold | 5.6B | 5.2B | 5.1B | 4.0B | 3.8B |
Gross Profit | 3.3B | 3.0B | 3.0B | 3.0B | 2.8B |
Gross Margin % | 36.9% | 36.8% | 36.9% | 42.5% | 42.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 2.0B | 2.1B | 1.8B | 1.9B | 1.9B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 2.0B | 2.1B | 1.8B | 1.9B | 1.9B |
Operating Income | 1.1B | 685.0M | 949.0M | 1.1B | 933.0M |
Operating Margin % | 11.9% | 8.4% | 11.6% | 15.8% | 14.0% |
Non-Operating Items | |||||
Interest Income | 155.0M | 166.0M | 104.0M | 54.0M | 44.0M |
Interest Expense | 207.0M | 156.0M | 102.0M | 108.0M | 144.0M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 790.0M | 537.0M | 1.0B | 982.0M | 687.0M |
Income Tax | 247.0M | 173.0M | 257.0M | 220.0M | 320.0M |
Effective Tax Rate % | 31.3% | 32.2% | 25.2% | 22.4% | 46.6% |
Net Income | 543.0M | 364.0M | 761.0M | 762.0M | 367.0M |
Net Margin % | 6.1% | 4.4% | 9.3% | 10.9% | 5.5% |
Key Metrics | |||||
EBITDA | 1.6B | 1.4B | 1.2B | 1.4B | 1.5B |
EPS (Basic) | €1.15 | €0.76 | €1.57 | €1.53 | €0.80 |
EPS (Diluted) | €1.13 | €0.76 | €1.55 | €1.51 | €0.79 |
Basic Shares Outstanding | 486961255 | 486042837 | 490787276 | 501166058 | 384615728 |
Diluted Shares Outstanding | 486961255 | 486042837 | 490787276 | 501166058 | 384615728 |
Income Statement Trend
JDE Peet's N.V Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.3B | 2.0B | 967.0M | 662.0M | 414.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 643.0M | 538.0M | 618.0M | 484.0M | 435.0M |
Inventory | 1.7B | 1.2B | 1.4B | 872.0M | 732.0M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 4.0B | 4.1B | 3.2B | 2.3B | 1.8B |
Non-Current Assets | |||||
Property, Plant & Equipment | 76.0M | 75.0M | 80.0M | 80.0M | 76.0M |
Goodwill | 29.8B | 29.0B | 29.4B | 29.0B | 28.8B |
Intangible Assets | 4.5B | 4.4B | 4.7B | 4.8B | 4.8B |
Long-term Investments | 95.0M | 16.0M | 46.0M | 31.0M | 4.0M |
Other Non-Current Assets | 20.0M | 30.0M | 39.0M | 37.0M | 35.0M |
Total Non-Current Assets | 19.7B | 19.0B | 19.4B | 19.3B | 18.9B |
Total Assets | 23.7B | 23.1B | 22.6B | 21.6B | 20.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 4.1B | 3.4B | 3.9B | 2.9B | 2.3B |
Short-term Debt | 569.0M | 527.0M | 79.0M | 91.0M | 75.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 6.1B | 5.1B | 5.0B | 4.0B | 3.3B |
Non-Current Liabilities | |||||
Long-term Debt | 5.0B | 5.4B | 4.9B | 4.8B | 5.4B |
Deferred Tax Liabilities | 1.2B | 1.2B | 1.3B | 1.2B | 1.1B |
Other Non-Current Liabilities | 29.0M | 46.0M | 51.0M | 100.0M | 106.0M |
Total Non-Current Liabilities | 6.5B | 6.9B | 6.4B | 6.5B | 7.1B |
Total Liabilities | 12.6B | 12.0B | 11.5B | 10.5B | 10.4B |
Equity | |||||
Common Stock | 5.0M | 5.0M | 5.0M | 5.0M | 5.0M |
Retained Earnings | 2.0B | 1.9B | 1.8B | 1.4B | 984.0M |
Treasury Stock | 0 | 38.0M | 471.0M | 0 | 0 |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 11.1B | 11.1B | 11.1B | 11.2B | 10.3B |
Key Metrics | |||||
Total Debt | 5.6B | 5.9B | 5.0B | 4.9B | 5.5B |
Working Capital | -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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 543.0M | 364.0M | 761.0M | 762.0M | 367.0M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 17.0M | 43.0M | 33.0M | 34.0M | 46.0M |
Working Capital Changes | -470.0M | 195.0M | -612.0M | -181.0M | 20.0M |
Operating Cash Flow | 149.0M | 606.0M | 216.0M | 718.0M | 560.0M |
Investing Activities | |||||
Capital Expenditures | -294.0M | -270.0M | -229.0M | -232.0M | -228.0M |
Acquisitions | -927.0M | -6.0M | -127.0M | -64.0M | -5.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -1.2B | -279.0M | -353.0M | -298.0M | -231.0M |
Financing Activities | |||||
Share Repurchases | - | 0 | -500.0M | 0 | - |
Dividends Paid | -341.0M | -341.0M | -345.0M | -176.0M | -89.0M |
Debt Issuance | 62.0M | 989.0M | 171.0M | 9.8B | 677.0M |
Debt Repayment | -606.0M | -89.0M | -295.0M | -10.6B | -2.5B |
Financing Cash Flow | -891.0M | 557.0M | -952.0M | -988.0M | -1.8B |
Free Cash Flow | 1.0B | 522.0M | 1.4B | 1.4B | 877.0M |
Net Change in Cash | -2.0B | 884.0M | -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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
jdep | 15.1B | 25.33 | 1.40 | 5.55% | 6.39% | 45.24 |
ForFarmers N.V | 402.4M | 7.95 | 1.21 | 14.94% | 1.72% | 42.24 |
Unilever PLC | 129.8B | 23.45 | 7.24 | 28.70% | 9.29% | 160.68 |
Heineken N.V | 36.8B | 20.09 | 2.05 | 9.77% | 6.23% | 86.91 |
Koninklijke Ahold | 30.5B | 16.78 | 2.17 | 12.69% | 2.02% | 138.61 |
Heineken Holding | 16.3B | 17.65 | 1.90 | 9.94% | 3.17% | 88.27 |
Financial data is updated regularly. All figures are in the company's reporting currency.