ANHEUSER-BUSCH INBEV

ABI
Real-time Estimate Quote. Real-time Estimate  - 10/29 08:59:52 am
45.533EUR +0.60%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2019 2020
Net sales1 52 32945 264
EBITDA1 21 07816 372
Operating profit (EBIT)1 16 42111 758
Operating Margin 31,4%26,0%
Pre-Tax Profit (EBT)1 12 7762 325
Net income1 9 171804
Net margin 17,5%1,78%
EPS2 4,620,30
Dividend per Share2 1,461,10
Last update 02/27/202010/29/2020
1 USD in Million
2 USD
Estimates
Finances - Leverage
Fiscal Period: December 2019 2020
Net Debt1 95 71285 362
Net Cash position1 --
Leverage (Debt / EBITDA) 4,54x5,21x
Free Cash Flow1 8 2226 384
ROE (Net Profit / Equities) 13,1%3,42%
Shareholders' equity1 70 10423 527
ROA (Net Profit / Asset) 3,90%1,08%
Assets1 235 27474 217
Book Value Per Share2 38,237,6
Cash Flow per Share2 6,613,51
Capex1 5 1743 987
Capex / Sales 9,89%8,81%
Last update 02/27/202010/26/2020
1 USD in Million
2 USD
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2020e 2021e
Capitalization 104 815 M $ -
Entreprise Value (EV) 190 177 M $ 185 939 M $
Valuation 2020e 2021e
P/E ratio (Price / EPS) 176x 16,2x
Capitalization / Revenue 2,32x 2,14x
EV / Revenue 4,20x 3,89x
EV / EBITDA 11,6x 10,3x
Yield (DPS / Price) 2,07% 2,53%
Price to book (Price / BVPS) 1,41x 1,34x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 26,0% 28,3%
Operating Leverage (Delta EBIT / Delta Sales) -2,10x 2,22x
Net Margin (Net Profit / Revenue) 1,78% 12,7%
ROA (Net Profit / Asset) 1,08% 3,36%
ROE (Net Profit / Equities) 3,42% 8,27%
Rate of Dividend 364% 41,0%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   8,81% 9,44%
Cash Flow / Sales 15,3% 22,9%
Capital Intensity (Assets / Sales) 1,64x 3,76x
Financial Leverage (Net Debt / EBITDA) 5,21x 4,40x
Price Earning Ratio
EPS & Dividend