0R15 9025.0 0.0% 0R1E 9410.0 0.0% 0M69 None None% 0R2V 247.99 9682.643% 0QYR 1567.5 0.0% 0QYP 439.3701 -2.9016% 0RUK None None% 0RYA 1597.0 1.2682% 0RIH 195.55 0.0% 0RIH 191.4 -2.1222% 0R1O 225.5 9683.0803% 0R1O None None% 0QFP 10475.8496 107.8542% 0M2Z 252.573 0.2373% 0VSO 33.0 -7.3164% 0R1I None None% 0QZI 622.0 0.0% 0QZ0 220.0 0.0% 0NZF None None% 0YXG 222.05 -4.1318%

Coca Cola HBC AG

Consumer Defensive GB CCH

2692.0GBP
-10.0(0.37%)

Last update at 2024-12-19T16:37:00Z

Day Range

2652.002700.00
LowHigh

52 Week Range

1837.332501.44
LowHigh

Fundamentals

  • Previous Close 2702.00
  • Market Cap8400.42M
  • Volume438353
  • P/E Ratio15.06
  • Dividend Yield2.91%
  • EBITDA1200.70M
  • Revenue TTM10010.00M
  • Revenue Per Share TTM27.27
  • Gross Profit TTM 3145.30M
  • Diluted EPS TTM1.52

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 623.60M 734.90M 593.90M 661.20M 610.90M
Minority interest 0.20M -0.30000M 2.60M 2.70M 5.30M
Net income 415.40M 547.20M 414.90M 487.50M 447.40M
Selling general administrative 518.50M 385.70M 388.40M 411.50M 393.70M
Selling and marketing expenses 1744.50M 1412.10M 1284.00M 1477.80M 1449.40M
Gross profit 3144.20M 2598.20M 2321.50M 2645.60M 2515.30M
Reconciled depreciation 500.00M 337.30M 373.40M 375.50M 305.60M
Ebit 703.80M 799.30M 660.70M 715.30M 652.00M
Ebitda 1342.80M 1162.20M 1066.30M 1158.40M 957.60M
Depreciation and amortization 639.00M 362.90M 405.60M 443.10M 305.60M
Non operating income net other - - - - -
Operating income 703.80M 799.30M 660.70M 715.30M 672.20M
Other operating expenses 8396.90M 6382.30M 5482.70M 6272.90M 5984.90M
Interest expense 79.90M 68.80M 73.60M 73.90M 41.80M
Tax provision 208.00M 187.40M 178.90M 173.20M 162.80M
Interest income 13.20M 5.30M 3.80M 51.50M 27.20M
Net interest income -66.70000M -63.50000M -69.80000M -67.60000M -41.70000M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 208.00M 187.40M 178.90M 173.20M 162.80M
Total revenue 9198.40M 7168.40M 6131.80M 7026.00M 6657.10M
Total operating expenses 2342.70M 1812.10M 1672.40M 1892.50M 1843.10M
Cost of revenue 6054.20M 4570.20M 3810.30M 4380.40M 4141.80M
Total other income expense net -80.20000M -64.40000M -66.80000M -54.10000M -61.30000M
Discontinued operations - - - - -
Net income from continuing ops 415.60M 547.50M 415.00M 488.00M 448.10M
Net income applicable to common shares 415.40M 547.20M 414.90M 487.50M 447.40M
Preferred stock and other adjustments - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 9855.70M 8514.30M 7573.10M 8214.00M 6854.30M
Intangible assets 616.50M 284.00M 281.90M 2105.40M 203.50M
Earning assets - - - - -
Other current assets 1162.50M 975.40M 787.10M 1030.30M 976.20M
Total liab 6470.10M 5397.20M 4939.80M 5513.80M 3737.90M
Total stockholder equity 3282.30M 3114.50M 2630.70M 2697.50M 3111.10M
Deferred long term liab - - - - -
Other current liab 1722.50M 2134.70M 1711.00M 1905.40M 1090.80M
Common stock 2024.30M 2022.30M 2014.40M 2010.80M 2021.20M
Capital stock 2024.30M 2022.30M 2014.40M 2010.80M 2021.20M
Retained earnings 5949.60M 5457.40M 4897.90M 4491.70M 4018.00M
Other liab 380.50M 325.10M 303.30M 283.70M 251.30M
Good will 1926.00M 1759.30M 1704.20M 1773.70M 1622.30M
Other assets 116.50M 483.20M 118.30M 137.00M 95.00M
Cash 719.90M 782.80M 1215.80M 823.00M 712.30M
Cash and equivalents - - - - -
Total current liabilities 3006.70M 2516.40M 2026.20M 2667.20M 2018.60M
Current deferred revenue - -678.30000M -583.20000M -605.50000M -
Net debt 2700.00M 2154.60M 1709.70M 2501.70M 892.10M
Short term debt 337.00M 381.70M 315.20M 761.80M 136.40M
Short long term debt 283.10M 330.80M 260.40M 705.50M 129.90M
Short long term debt total 3419.90M 2937.40M 2925.50M 3324.70M 1604.40M
Other stockholder equity -4691.60000M -4365.20000M -4281.60000M -3805.00000M -2928.10000M
Property plant equipment 3266.30M 2830.90M 2616.60M 2742.20M 2391.60M
Total current assets 3716.20M 3156.90M 2527.10M 3076.30M 2438.20M
Long term investments - - - - 103.70M
Net tangible assets 739.80M 1071.20M 644.60M 592.10M 1285.30M
Short term investments 1063.80M 878.90M 106.60M 734.90M 286.50M
Net receivables 1162.40M 980.10M 725.90M 972.50M 909.50M
Long term debt 2930.80M 2446.30M 2480.90M 2408.20M 1408.50M
Inventory 770.00M 519.80M 417.60M 488.10M 463.20M
Accounts payable 947.20M 678.30M 583.20M 605.50M 565.50M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - - - -3308.90000M -3104.20000M
Additional paid in capital - - - - -
Common stock total equity - - 2014.40M 2010.80M 2021.20M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - -155.50000M -169.80000M -184.10000M
Accumulated amortization - - - - -
Non currrent assets other 1142.00M 948.70M 187.10M 806.20M 332.40M
Deferred long term asset charges - - - - -
Non current assets total 6139.50M 5357.40M 5046.00M 5137.70M 4416.10M
Capital lease obligations 206.00M 160.30M 184.20M 211.00M 66.00M
Long term debt total - - - 2562.90M 1468.00M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -1083.10000M -780.70000M 647.20M -484.30000M -115.70000M
Change to liabilities 472.60M 419.30M -79.60000M 37.00M 40.20M
Total cashflows from investing activities -1083.10000M -1259.10000M 239.10M -1048.90000M -528.10000M
Net borrowings 226.20M -67.60000M -502.70000M 1422.30M -24.90000M
Total cash from financing activities -198.70000M -322.40000M -786.80000M 227.60M -274.80000M
Change to operating activities - - - - -
Net income 415.60M 547.50M 415.00M 488.00M 447.40M
Change in cash -62.90000M -433.00000M 392.80M 110.70M -11.20000M
Begin period cash flow 782.80M 1215.80M 823.00M 712.30M 723.50M
End period cash flow 719.90M 782.80M 1215.80M 823.00M 712.30M
Total cash from operating activities 1234.60M 1142.20M 961.50M 926.20M 796.60M
Issuance of capital stock 4.70M 19.60M 7.60M 21.40M 16.10M
Depreciation 500.00M 337.30M 389.00M 385.50M 305.60M
Other cashflows from investing activities 8.80M -1.20000M -2.30000M 5.90M 7.80M
Dividends paid 260.20M 233.60M 225.70M 933.10M 198.80M
Change to inventory -241.10000M -114.50000M 9.40M 14.20M -62.40000M
Change to account receivables -104.70000M -109.00000M 178.50M -18.00000M -23.30000M
Sale purchase of stock - 20.50M 88.20M -192.80000M -27.80000M
Other cashflows from financing activities 415.40M 4.90M -1.10000M 1704.30M 5.30M
Change to netincome 287.60M 61.90M 64.90M 30.00M 89.10M
Capital expenditures 523.40M 506.50M 419.20M 473.20M 438.70M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 126.80M 195.80M 108.30M 33.20M -45.50000M
Stock based compensation 16.50M 14.90M 9.50M 9.90M 10.10M
Other non cash items 175.70M 67.60M 70.10M 67.10M 79.00M
Free cash flow 711.20M 635.70M 542.30M 453.00M 357.90M

Peer Comparison

Sector: Consumer Defensive Industry: Beverages - Non-Alcoholic

Company Change (GBP) Price (GBP) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
CCH
Coca Cola HBC AG
-10.0 0.37% 2692.00 15.06 12.72 0.84 3.23 0.98 7.74
BVIC
Britvic PLC
1.00 0.08% 1306.00 17.52 13.81 1.21 5.55 1.60 11.15
FEVR
Fevertree Drinks Plc
-10.5 1.55% 667.50 104.40 32.36 3.46 5.50 3.35 52.58
BAG
A.G.Barr PLC
-1.0 0.17% 605.00 17.23 14.31 1.56 2.05 1.42 8.82
NICL
Nichols
10.00 0.78% 1285.00 36.36 19.23 2.40 4.58 2.16 19.97

Reports Covered

Stock Research & News

Profile

Coca-Cola HBC AG engages in the production, distribution, and sale of non-alcoholic ready-to-drink beverages under franchise in Switzerland and internationally. The company offers sparkling soft drinks, adult sparkling, hydration drinks, juices, ready-to-drink tea, energy drinks, dairy, coffee, water, plant-based drinks, premium spirits and flavored alcoholic beverages, and snacks. It markets and sells its products under several brands, including Coca-Cola, Fanta, Sprite, Adez, Averna, Amita, Aquarius, Aperol, Avra, Deep RiverRock, Fruice, Kinley, Schweppes, and various other brands; and distributes third-party products, such as Monster energy drinks, and beer. The company serves retail outlets, include supermarkets, discounters, convenience stores, wholesalers, hotels, restaurants, cafés, and e-commerce retailers. Coca-Cola HBC AG was founded in 1969 and is headquartered in Steinhausen, Switzerland.

Coca Cola HBC AG

Turmstrasse 26, Steinhausen, Switzerland, 6312

Key Executives

Name Title Year Born
Mr. Zoran Bogdanovic CEO & Exec. Director 1972
Mr. Ben Almanzar Group Chief Financial Officer 1975
Ms. Naya Kalogeraki Group Chief Operating Officer 1970
Mr. Mourad Ajarti Chief Digital & Technology Officer 1977
Ms. Joanna Sherratt Kennedy Investor Relations Director NA
Mr. Jan Sune Gustavsson Chief Corp. Devel. Officer, Gen. Counsel & Company Sec. 1966
David Hart Group Communication Director NA
Ms. Sanda Parezanovic Chief People & Culture Officer 1965
Mr. Ivo Bjelis Chief Supply Chain Officer 1968
Mr. Marcel Martin Chief Corp. Affairs & Sustainability Officer 1959

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.

We use cookies to help us improve, promote, and protect our services. By continuing to use this site, we assume you consent to our Cookies Policy. For more information, read our Privacy Policy and Terms and Conditions