Last Price$3.50.0%
Market Cap$562.9M
LTM FCF to Net Income
(62.9%)
5Y avg
266.0%
Department Stores industry
median
68.7%
Stock quality & Intrinsic value
5/10
9.8% undervalued
Almacenes Éxito S.A. FCF to Net Income
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF to Net Income | 201.5% | 4.3% | (393.0%) | 27.8% | 111.8% | 171.6% | (92.0%) | 117.8% | 115.8% | 138.0% | 1,445.5% | 310.9% | 88.5% | 84.1% | (272.5%) | 121.0% | 113.8% | 197.8% | 844.1% | (10.2%) |
Overvalued or undervalued?
Check the intrinsic value for EXTO
and see if it's the right time to invest.
Almacenes Éxito S.A. (EXTO) FCF to Net Income comparison analysis
General
LTM FCF to Net Income
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Almacenes Éxito S.A.EXTO
(62.9%)
9.3%
(54.1%)
0.3%
Median Peer Set
77.0%
(0.9%)
(19.5%)
2.2%
Airbnb, Inc.ABNB
170.6%
11.9%
(44.3%)
23.9%
Accel Entertainment, Inc.ACEL
154.9%
5.2%
(20.8%)
2.9%
Macy's, Inc.M
132.5%
(5.7%)
(91.1%)
0.4%
Asbury Automotive Group, Inc.ABG
103.0%
16.1%
(25.0%)
2.5%
Kohl's CorporationKSS
85.2%
(7.2%)
(66.0%)
0.7%
Dillard's, Inc.DDS
68.7%
(5.7%)
(17.6%)
9.2%
Dillards Capital Trust I CAP SECS 7.5%DDT
68.7%
(4.0%)
(18.2%)
9.2%
Nordstrom, Inc.JWN
39.1%
2.2%
115.7%
2.0%
Advance Auto Parts, Inc.AAP
16.4%
(19.4%)
N/A
(3.7%)
Companhia Brasileira de DistribuiçãoCBD
(7.8%)
14.8%
126.7%
(11.8%)
EXTO key stats
USD
COP
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 1,595.3 0.0% | 1,859.0 16.5% | 3,373.7 81.5% | 3,660.9 8.5% | 3,267.5 (10.7%) | 3,957.9 21.1% | 4,790.0 21.0% | 5,691.9 18.8% | 5,728.6 0.6% | 5,726.1 (0.0%) | 12,292.9 114.7% | 16,939.7 37.8% | 19,130.0 12.9% | 18,638.9 (2.6%) | 4,663.4 (75.0%) | 4,273.0 (8.4%) | 4,520.7 5.8% | 4,878.9 7.9% | 4,913.6 0.7% | 5,371.5 9.3% |
| Cost of Goods Sold (COGS) | 1,202.9 | 1,398.6 | 2,553.1 | 2,754.6 | 2,453.8 | 2,975.6 | 3,580.1 | 4,214.7 | 4,215.4 | 4,247.5 | 9,255.1 | 12,826.1 | 14,374.6 | 14,085.6 | 3,457.7 | 3,198.5 | 3,336.3 | 3,639.2 | 3,651.4 | 4,013.2 |
% margin | 392.4 24.6% | 460.4 24.8% | 820.5 24.3% | 906.3 24.8% | 813.8 24.9% | 982.4 24.8% | 1,209.9 25.3% | 1,477.2 26.0% | 1,513.2 26.4% | 1,478.7 25.8% | 3,037.9 24.7% | 4,113.6 24.3% | 4,755.4 24.9% | 4,553.2 24.4% | 1,205.8 25.9% | 1,074.5 25.1% | 1,184.4 26.2% | 1,239.8 25.4% | 1,262.3 25.7% | 1,358.3 25.3% |
| Operating Expenses | 337.6 | 386.3 | 689.3 | 769.6 | 694.5 | 814.5 | 980.6 | 1,210.8 | 1,250.3 | 1,243.0 | 2,397.6 | 3,427.4 | 3,772.9 | 3,586.8 | 996.1 | 890.5 | 905.8 | 1,004.4 | 1,034.7 | 1,132.7 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 143.7 | 179.8 | 330.7 | 383.7 | 343.2 | 371.7 | 445.2 | 69.2 | 69.4 | 79.9 | 748.5 | 829.9 | 918.6 | 926.3 | 610.7 | 288.4 | 271.0 | 355.2 | 715.6 | 352.8 |
% margin | 54.9 3.4% | 74.1 4.0% | 131.2 3.9% | 136.6 3.7% | 119.3 3.7% | 167.8 4.2% | 229.3 4.8% | 275.0 4.8% | 291.6 5.1% | 287.8 5.0% | 499.3 4.1% | 517.7 3.1% | 722.4 3.8% | 791.5 4.2% | 205.6 4.4% | 166.0 3.9% | 245.6 5.4% | 234.3 4.8% | 205.4 4.2% | 225.6 4.2% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 75.2 | 126.0 | 86.4 | 108.9 | 84.4 | 72.2 | 21.5 | 6.0 | 193.6 | 6.0 | 4.6 | 6.4 | 10.7 | 7.6 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 85.4 | 77.9 | 43.8 | 67.1 | 178.0 | 383.2 | 313.9 | 210.1 | 343.9 | 68.0 | 48.4 | 49.8 | 82.3 | 86.3 |
| Pre-tax Income | 50.4 | 66.3 | 91.5 | 88.9 | 90.8 | 151.1 | 229.0 | 311.0 | 293.4 | 291.2 | 357.3 | 124.7 | 330.4 | 531.9 | 52.2 | 104.6 | 195.3 | 136.0 | 82.4 | 71.9 |
% effective tax rate | 19.8 39.2% | 12.6 18.9% | 26.6 29.1% | 10.1 11.4% | 21.9 24.1% | 16.8 11.1% | 18.1 7.9% | 46.5 15.0% | 58.6 20.0% | 61.1 21.0% | 146.6 41.0% | 55.0 44.1% | 88.1 26.7% | 114.6 21.6% | 7.1 13.6% | 14.7 14.1% | 36.8 18.8% | 77.1 56.6% | 10.7 13.0% | 13.7 19.0% |
% margin | 30.6 1.9% | 53.7 2.9% | 64.8 1.9% | 78.8 2.2% | 68.9 2.1% | 134.3 3.4% | 210.9 4.4% | 264.5 4.6% | 234.8 4.1% | 230.1 4.0% | 211.1 1.7% | 14.3 0.1% | 73.8 0.4% | 94.6 0.5% | 17.6 0.4% | 62.7 1.5% | 126.8 2.8% | 23.4 0.5% | 29.3 0.6% | 13.4 0.3% |
| EPS | 0.39 | 0.69 | 0.69 | 0.74 | 0.55 | 1.07 | 1.26 | 1.58 | 0.31 | 0.30 | 1.26 | 0.09 | 0.44 | 0.56 | 0.10 | 0.37 | 0.76 | 0.14 | 0.18 | 0.08 |
| Diluted EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.55 | 1.07 | 1.26 | 1.58 | 1.40 | 1.37 | 1.26 | 0.09 | 0.44 | 0.56 | 0.10 | 0.37 | 0.76 | 0.14 | 0.18 | 0.08 |
% margin | 121.3 7.6% | 143.3 7.7% | 260.8 7.7% | 279.1 7.6% | 252.0 7.7% | 321.4 8.1% | 487.6 10.2% | 588.7 10.3% | 544.7 9.5% | 465.9 8.1% | 687.4 5.6% | 1,013.9 6.0% | 1,234.2 6.5% | 752.9 4.0% | 668.1 14.3% | 320.0 7.5% | 375.7 8.3% | 324.0 6.6% | 314.1 6.4% | 323.6 6.0% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Almacenes Éxito S.A.'s FCF to Net Income?
As of today, Microsoft Corp's last 12-month FCF to Net Income is (62.9%), based on the financial report for Dec 31, 2024 (Q4’2024). The average annual FCF to Net Income for Almacenes Éxito S.A. have been 384.0% over the past three years, and 279.3% over the past five years.
2) Is Almacenes Éxito S.A.'s FCF to Net Income Good?
As of today, Almacenes Éxito S.A.'s FCF to Net Income is (62.9%), which is lower than industry median of 68.7%. It indicates that Almacenes Éxito S.A.'s FCF to Net Income is Bad.