Stock DFIHY DFI RETAIL GROUP HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials DFI Retail Group Holdings Limited OTC Markets

Equities

DFIHY

US2338594045

Food Retail & Distribution

Market Closed - OTC Markets
Other stock markets
 15:30:27 2024-05-23 EDT 		5-day change 1st Jan Change
9.08 USD -1.94% Intraday chart for DFI Retail Group Holdings Limited -.--% -14.34%
05-23 Jardine Matheson expects underlying profit to slightly fall AN
05-22 ALL PEOPLE THAT HAVE BEEN TESTED FOR AVIAN FLU HAVE BEEN CONNECT… RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,724 5,641 3,869 3,965 3,249 2,491 - -
Enterprise Value (EV) 1 8,545 6,458 4,713 7,706 6,717 5,766 5,622 5,567
P/E ratio 23.9 x 20.8 x 37.6 x -34.4 x 101 x 12.1 x 9.89 x 9.04 x
Yield 3.68% 3.96% 3.32% 1.02% 3.33% 5.47% 6.61% 7.29%
Capitalization / Revenue 0.69 x 0.55 x 0.43 x 0.43 x 0.35 x 0.27 x 0.26 x 0.25 x
EV / Revenue 0.76 x 0.63 x 0.52 x 0.84 x 0.73 x 0.62 x 0.59 x 0.56 x
EV / EBITDA 5.94 x 4.63 x 3.93 x 6.97 x 5.99 x 4.95 x 4.54 x 4.37 x
EV / FCF 8.1 x 7.69 x 6.22 x 10.8 x 7.72 x 6.47 x 5.57 x 8.82 x
FCF Yield 12.3% 13% 16.1% 9.29% 13% 15.4% 17.9% 11.3%
Price to Book 6.39 x 4.27 x 3.05 x 4.19 x 3.31 x 2.36 x 2.02 x 1.79 x
Nbr of stocks (in thousands) 1,352,703 1,352,703 1,352,902 1,353,280 1,353,651 1,353,651 - -
Reference price 2 5.710 4.170 2.860 2.930 2.400 1.840 1.840 1.840
Announcement Date 20-03-05 21-03-11 22-03-03 23-03-02 24-03-07 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 11,192 10,268 9,015 9,174 9,170 9,315 9,579 9,875
EBITDA 1 1,439 1,395 1,200 1,105 1,121 1,164 1,239 1,275
EBIT 1 436.5 411.6 313.8 244.3 293.8 316.8 354.4 373.3
Operating Margin 3.9% 4.01% 3.48% 2.66% 3.2% 3.4% 3.7% 3.78%
Earnings before Tax (EBT) 1 393.7 330.3 150.2 -89.3 71.3 261.5 318 353.7
Net income 1 323.8 271 102.9 -114.6 32.2 202.9 245 269.1
Net margin 2.89% 2.64% 1.14% -1.25% 0.35% 2.18% 2.56% 2.73%
EPS 2 0.2392 0.2003 0.0761 -0.0851 0.0238 0.1516 0.1861 0.2036
Free Cash Flow 1 1,055 840 757.2 715.9 870.2 890.6 1,009 631.5
FCF margin 9.42% 8.18% 8.4% 7.8% 9.49% 9.56% 10.53% 6.4%
FCF Conversion (EBITDA) 73.32% 60.22% 63.13% 64.77% 77.63% 76.52% 81.4% 49.52%
FCF Conversion (Net income) 325.76% 309.96% 735.86% - 2,702.48% 438.94% 411.71% 234.65%
Dividend per Share 2 0.2100 0.1650 0.0950 0.0300 0.0800 0.1006 0.1217 0.1342
Announcement Date 20-03-05 21-03-11 22-03-03 23-03-02 24-03-07 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2022 S1 2022 S2
Net sales 5,240 - -
EBITDA - - -
EBIT 145.4 - -
Operating Margin 2.77% - -
Earnings before Tax (EBT) - - -
Net income 1 - -57.6 -57
Net margin - - -
EPS - -0.0425 -
Dividend per Share - - -
Announcement Date 21-07-29 22-07-28 23-03-02
1USD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 821 817 844 3,741 3,469 3,275 3,131 3,076
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.5707 x 0.5857 x 0.7036 x 3.385 x 3.094 x 2.814 x 2.527 x 2.412 x
Free Cash Flow 1 1,055 840 757 716 870 891 1,009 632
ROE (net income / shareholders' equity) 27.5% 21.4% 7.95% -10.4% 16.1% 20.1% 23.1% 26.2%
ROA (Net income/ Total Assets) 3.8% 3.33% 1.33% -1.54% 0.45% 3.46% 4.03% 4.41%
Assets 1 8,528 8,135 7,753 7,465 7,218 5,873 6,083 6,103
Book Value Per Share 2 0.8900 0.9800 0.9400 0.7000 0.7200 0.7800 0.9100 1.030
Cash Flow per Share 2 0.9500 0.7900 0.7000 0.7000 0.7700 0.5900 0.8500 0.5900
Capex 1 233 227 185 224 173 214 216 212
Capex / Sales 2.08% 2.21% 2.05% 2.44% 1.89% 2.3% 2.26% 2.15%
Announcement Date 20-03-05 21-03-11 22-03-03 23-03-02 24-03-07 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for DFI Retail Group Holdings Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
1.84 USD
Average target price
2.665 USD
Spread / Average Target
+44.84%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Supermarkets & Convenience Stores

1st Jan change Capi.
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. Stock Fomento Económico Mexicano, S.A.B. de C.V.
-11.97% 36.79B
AVENUE SUPERMARTS LIMITED Stock Avenue Supermarts Limited
+5.38% 33.54B
SEVEN & I HOLDINGS CO., LTD. Stock Seven & i Holdings Co., Ltd.
+9.12% 33.46B
SM INVESTMENTS CORPORATION Stock SM Investments Corporation
-0.23% 18.15B
JERÓNIMO MARTINS, SGPS, S.A. Stock Jerónimo Martins, SGPS, S.A.
-10.68% 14.03B
CASEY'S GENERAL STORES, INC. Stock Casey's General Stores, Inc.
+20.76% 12.28B
ICA GRUPPEN Stock ICA Gruppen
-.--% 11.82B
CARREFOUR Stock Carrefour
-9.51% 11.25B
DINO POLSKA S.A. Stock Dino Polska S.A.
-14.89% 9.75B
Supermarkets & Convenience Stores
  1. Stock Market
  2. Equities
  3. D01 Stock
  4. DFIHY Stock
  5. Financials DFI Retail Group Holdings Limited