First Time Loading...

Metro AG
XETRA:B4B

Watchlist Manager
Metro AG Logo
Metro AG
XETRA:B4B
Watchlist
Price: 5.18 EUR 2.17% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

30.6B
+0%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+25%
5 Years
+17%
7 Years
-16%
10 Years
-
356m
-2%
Operating Income
Growth Rates:
1 Year
-35%
3 Years
+102%
5 Years
-48%
7 Years
-40%
10 Years
-
47m
-89%
Net Income
Growth Rates:
1 Year
-
3 Years
-92%
5 Years
-86%
7 Years
-79%
10 Years
-

Earnings Waterfall
Metro AG

Revenue
30.6B EUR
Cost of Revenue
-25.7B EUR
Gross Profit
4.9B EUR
Operating Expenses
-4.5B EUR
Operating Income
356m EUR
Other Expenses
-309m EUR
Net Income
47m EUR

Income Statement
Metro AG

Rotate your device to view
Income Statement
Currency: EUR
Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
36 549
N/A
36 443
0%
36 642
+1%
37 080
+1%
29 903
-19%
27 875
-7%
26 098
-6%
24 107
-8%
26 792
+11%
26 114
-3%
32 663
+25%
32 255
-1%
27 082
-16%
41 570
+53%
34 290
-18%
32 918
-4%
25 632
-22%
24 420
-5%
23 464
-4%
24 143
+3%
24 765
+3%
26 031
+5%
27 226
+5%
28 890
+6%
29 754
+3%
30 256
+2%
30 908
+2%
30 639
-1%
30 551
0%
30 558
+0%
Gross Profit
Cost of Revenue
(29 560)
(29 502)
(29 679)
(30 067)
(24 713)
(23 217)
(21 922)
(20 415)
(22 278)
(21 733)
(27 129)
(26 779)
(22 466)
(34 420)
(28 413)
(27 317)
(21 271)
(20 309)
(19 519)
(20 010)
(20 537)
(21 530)
(22 503)
(23 912)
(24 715)
(25 210)
(25 851)
(25 715)
(25 669)
(25 691)
Gross Profit
6 989
N/A
6 941
-1%
6 963
+0%
7 013
+1%
5 190
-26%
4 658
-10%
4 176
-10%
3 692
-12%
4 514
+22%
4 381
-3%
5 534
+26%
5 476
-1%
4 616
-16%
7 150
+55%
5 877
-18%
5 601
-5%
4 361
-22%
4 111
-6%
3 945
-4%
4 133
+5%
4 228
+2%
4 501
+6%
4 723
+5%
4 978
+5%
5 039
+1%
5 046
+0%
5 057
+0%
4 924
-3%
4 882
-1%
4 867
0%
Operating Income
Operating Expenses
(5 929)
(6 349)
(6 221)
(6 124)
(4 481)
(3 899)
(3 513)
(3 067)
(3 946)
(3 701)
(4 531)
(4 437)
(4 009)
(5 669)
(4 832)
(4 766)
(4 009)
(3 935)
(3 719)
(3 783)
(3 896)
(4 162)
(4 453)
(4 749)
(4 541)
(4 497)
(4 458)
(4 134)
(4 518)
(4 511)
Selling, General & Administrative
(6 533)
(6 569)
(6 512)
(2 204)
(4 761)
(4 504)
(4 227)
(7 970)
(4 309)
(4 671)
(5 717)
(5 625)
(4 057)
(7 146)
(6 022)
(5 893)
(3 928)
(4 612)
(4 485)
(4 547)
(3 892)
(4 797)
(5 003)
(5 185)
(4 411)
(5 291)
(5 267)
(5 194)
(5 243)
(5 273)
Depreciation & Amortization
(671)
(349)
(349)
0
(527)
0
0
0
(474)
0
0
0
(693)
0
0
0
(726)
0
0
0
(722)
0
0
0
(743)
0
0
0
0
0
Other Operating Expenses
1 275
569
640
(3 920)
807
605
714
4 903
837
970
1 186
1 188
741
1 477
1 190
1 127
645
677
766
764
718
635
550
436
613
794
809
1 060
725
762
Operating Income
1 060
N/A
592
-44%
742
+25%
889
+20%
709
-20%
759
+7%
663
-13%
625
-6%
568
-9%
680
+20%
1 003
+48%
1 039
+4%
607
-42%
1 481
+144%
1 045
-29%
835
-20%
352
-58%
176
-50%
226
+28%
350
+55%
332
-5%
339
+2%
270
-20%
229
-15%
498
+117%
549
+10%
599
+9%
790
+32%
364
-54%
356
-2%
Pre-Tax Income
Interest Income Expense
(213)
(93)
(82)
(89)
(43)
(94)
(84)
(81)
(28)
(155)
(232)
(260)
(106)
(321)
(262)
(255)
(120)
(187)
(172)
(165)
(38)
(162)
(157)
(148)
(85)
(106)
(116)
(139)
(176)
(176)
Non-Reccuring Items
57
0
0
0
110
0
0
0
130
0
0
(2)
327
(19)
(34)
(56)
(108)
(63)
(56)
(32)
(154)
(26)
(23)
(21)
(93)
(13)
(3)
(7)
220
(7)
Total Other Income
(10)
(48)
(4)
(33)
(102)
(30)
(53)
(14)
(94)
3
7
6
(100)
16
(42)
(29)
(156)
(74)
(24)
(30)
(100)
17
(77)
(364)
(454)
(236)
(110)
154
201
13
Pre-Tax Income
894
N/A
451
-50%
656
+45%
767
+17%
674
-12%
635
-6%
526
-17%
530
+1%
576
+9%
528
-8%
778
+47%
783
+1%
728
-7%
1 157
+59%
707
-39%
495
-30%
(32)
N/A
(148)
-363%
(26)
+82%
123
N/A
40
-67%
168
+320%
13
-92%
(304)
N/A
(134)
+56%
194
N/A
370
+91%
798
+116%
609
-24%
186
-69%
Net Income
Tax Provision
(375)
(213)
(291)
(381)
(295)
(200)
(187)
(161)
(216)
(177)
(266)
(285)
(301)
(514)
(297)
(314)
(108)
(12)
(147)
(97)
(85)
(118)
(118)
(152)
(196)
(198)
(198)
(164)
(170)
(144)
Income from Continuing Operations
519
238
365
386
379
435
339
369
360
351
512
498
427
643
410
181
(140)
(160)
(173)
26
(45)
50
(105)
(456)
(330)
(4)
172
634
439
42
Income to Minority Interest
(13)
(12)
(18)
(16)
(20)
(20)
(11)
(7)
(3)
(2)
(6)
(10)
(6)
(11)
(5)
(5)
(5)
(5)
(7)
(5)
(11)
(12)
(10)
(12)
(3)
(3)
(2)
(1)
0
3
Net Income (Common)
506
N/A
226
-55%
348
+54%
371
+7%
325
-12%
434
+34%
339
-22%
321
-5%
334
+4%
325
-3%
565
+74%
622
+10%
322
-48%
403
+25%
131
-67%
531
+305%
459
-14%
596
+30%
551
-8%
100
-82%
(56)
N/A
40
N/A
(113)
N/A
(466)
-312%
(334)
+28%
(7)
+98%
170
N/A
634
+273%
439
-31%
47
-89%
EPS (Diluted)
1.39
N/A
0.62
-55%
0.95
+53%
1.02
+7%
0.89
-13%
1.19
+34%
0.91
-24%
0.86
-5%
0.91
+6%
0.89
-2%
1.54
+73%
1.73
+12%
0.88
-49%
1.06
+20%
0.36
-66%
1.46
+306%
1.26
-14%
1.62
+29%
1.51
-7%
0.26
-83%
-0.15
N/A
0.11
N/A
-0.34
N/A
-1.28
-276%
-0.92
+28%
-0.01
+99%
0.48
N/A
1.76
+267%
1.21
-31%
0.14
-88%

See Also

Summary
B4B intrinsic value, competitors valuation, and company profile.
DCF Valuation
B4B stock valuation using Discount Cash Flow valuation method.
Relative Valuation
B4B stock valuation using valuation multiples.
Wall Street Estimates
B4B price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
B4B stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.