Valuation Carrefour

Stocks

Market Closed - Euronext Paris 01:55:00 27/08/26 am AEST			5-day change	1st Jan Change
15.94 ^EUR	+0.31%		+1.11%	+12.05%

04:56pm	Carrefour CEO: consumer demand holding up in France despite difficult environment	RE
17/08	RBC Upbeat on Carrefour's H2 Profitability Amid Improving French Market Position; Outperform Reaffirmed	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,343	12,040	11,582	9,105	10,050	11,247	-	-
Change	-	-2.46%	-3.81%	-21.39%	10.38%	11.91%	-	-
Enterprise Value (EV) ¹	19,538	20,911	19,681	18,428	19,463	19,668	19,143	18,487
Change	-	7.03%	-5.88%	-6.37%	5.62%	1.06%	-2.67%	-3.42%
P/E	11.8x	8.69x	7.13x	13.6x	30.5x	11.6x	9.44x	9.05x
PBR	1.22x	1.04x	0.99x	0.82x	0.92x	1.01x	0.96x	0.91x
PEG	-	0.3x	0.2x	-0.2x	-0.6x	0x	0.4x	2.08x
Capitalization / Revenue	0.17x	0.15x	0.14x	0.11x	0.12x	0.14x	0.13x	0.13x
EV / Revenue	0.27x	0.26x	0.24x	0.22x	0.24x	0.24x	0.23x	0.22x
EV / EBITDA	4.29x	4.53x	4.32x	3.97x	4.32x	4.35x	4.05x	3.72x
EV / EBIT	8.6x	8.8x	8.69x	8.33x	9.02x	8.49x	7.72x	7.06x
EV / FCF	9.73x	8.95x	12.1x	12.6x	8.03x	11.1x	16.4x	16.7x
FCF Yield	10.3%	11.2%	8.24%	7.91%	12.5%	9.04%	6.08%	5.97%
Dividend per Share ²	0.52	0.56	0.87	0.92	0.97	1.041	1.068	1.111
Rate of return	3.23%	3.58%	5.25%	6.7%	6.82%	6.55%	6.72%	6.99%
EPS ²	1.362	1.8	2.324	1.013	0.4671	1.365	1.684	1.757
Distribution rate	38.2%	31.1%	37.4%	90.9%	208%	76.3%	63.5%	63.2%
Net sales ¹	72,958	81,385	83,270	85,445	82,102	82,034	83,559	85,707
EBITDA ¹	4,550	4,613	4,559	4,637	4,506	4,526	4,732	4,968
EBIT ¹	2,272	2,377	2,264	2,213	2,158	2,316	2,481	2,619
Net income ¹	1,072	1,348	1,659	723	319	1,022	1,187	1,218
Net Debt ¹	7,195	8,871	8,099	9,323	9,413	8,421	7,896	7,240
Reference price ²	16.10	15.64	16.56	13.73	14.23	15.90	15.90	15.90
Nbr of stocks (in thousands)	766,438	769,845	699,183	663,135	706,234	707,563	-	-
Announcement Date	16/2/22	14/2/23	20/2/24	19/2/25	17/2/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CARREFOUR	11.64x	0.24x	4.35x	6.55%	13.12B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.31x	0.87x	5.9x	6.2%	37.99B
CASEY'S GENERAL STORES, INC.	38.73x	1.58x	19.82x	0.31%	30.53B
SEVEN & I HOLDINGS CO., LTD.	16.89x	0.6x	6.81x	2.95%	27.08B
AVENUE SUPERMARTS LIMITED	71.65x	3.17x	41.55x	-.--%	26.75B
COLES GROUP LIMITED	25.45x	0.83x	9.02x	3.55%	22.74B
JERÓNIMO MARTINS, SGPS, S.A.	16.89x	0.4x	5.74x	3.63%	13.35B
KESKO OYJ	19.19x	0.93x	9.19x	4.24%	10.24B
SHOPRITE HOLDINGS LTD	20.02x	0.78x	8.51x	2.85%	10.24B
J SAINSBURY PLC	16.62x	0.38x	5.94x	4.18%	9.97B
Average	25.74x	0.98x	11.68x	3.45%	20.2B
Weighted average by Cap.	28.97x	1.14x	13.38x	3.24%