Last Price$3.50.0%
Market Cap$562.9M
$5,371.5M
+3.6% YoY
$13.4M
-56.5% YoY
$656.6M
Net Debt to FCF - (30.0x)
($23.7M)
(0.4% margin)
EXTO Income Statement
EXTO Income Statement Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$5,371.5M 3.6% YoY
Cost of revenue
$4,013.2M 4.2% YoY
Pre-tax income
$71.9M (17.3%) YoY
1.3% margin
EXTO Income statement key metrics
Annual
Quarterly
LTM
EXTO Balance Sheet
EXTO Balance Sheet Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$3,984.9M
Current assets ($1,238.6M, 31.1% of total)
$306.5M (7.7%)
$0.0 (0.0%)
Other current assets
$932.1M (23.4%)
Non-current assets ($2,746.2M, 68.9% of total)
$68.6M (1.7%)
$1,359.7M (34.1%)
$91.0M (2.3%)
Other non-current assets
$1,227.0M (30.8%)
Financial position
$656.6M
Cash & Short-term
Investments
Total Debt
EXTO Balance Sheet Metrics
Annual
Quarterly
LTM
EXTO Cash Flow Statement
EXTO Cash Flow Statement Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
($39.9M) Net Change in Cash
EXTO Cash Flow Statement key metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$67.6M -86.1% YoY
Capital Expenditure (CAPEX)
($73.5M) -35.6% YoY
Free Cash Flow (FCF)
($5,938.5K) N/A YoY
EXTO Financials
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% |
FAQ
What is the Almacenes Éxito S.A. (EXTO) revenue?
The Almacenes Éxito S.A. (EXTO) revenue is $5,371.5M, reflecting a year-over-year (YoY) growth of +3.6% YoY.
What is the Almacenes Éxito S.A. (EXTO) Net Income?
The Almacenes Éxito S.A. (EXTO) Net Income is $13.4M, showcasing a YoY growth of -56.5% YoY.
What is Almacenes Éxito S.A. (EXTO) net debt?
What is the Almacenes Éxito S.A. (EXTO) Free Cash Flow (FCF)?
The Almacenes Éxito S.A. (EXTO) Free Cash Flow (FCF) stands at ($5,938.5K), accounting for a (0.1%) margin.