Constellation Brands Inc

FRA : CB1A
USA·Consumer Defensive·Beverages - Alcoholic·Class A
€115.00
−3.45 (−2.60%)Oct 16 close
Market Cap
€19.94B
Enterprise Value
€29.23B
P/E (TTM)
23.85
P/B
3.40
Net Cash / (Debt)
−€9.09B
52-Week Range
€99 — €140
5-Year Range
€99 — €257
Avg Volume (3M)
98

Constellation Brands (STZ) imports and sells Mexican beer in the U.S. under exclusive licenses for the Corona and Modelo brand families — its core business, generating roughly 84% of revenue. It sells primarily to U.S. distributors and retailers. The remaining revenue comes from a smaller wine and spirits portfolio, which the company has been selling off over time. It also holds a 10% stake in Canadian cannabis company Canopy Growth and a joint venture with Owens-Illinois for glass manufacturing in Mexico. Revenue is almost entirely U.S.-based.

Employees10,600IPOJan 25, 2005SIC5181HQ50 East Broad Street, Rochester, NY, USA, 14614
to

Financials (EUR)

Profitability

Metric
Current
Margins
Gross Margin
52.0%
Operating Margin
31.4%
EBITDA Margin
26.3%
Net Margin
11.8%
OCF Margin
—
FCF Margin
18.7%
Returns on Capital
ROE
14.9%
ROA
5.1%
ROIC
10.1%
ROCE
10.9%
ROC (Greenblatt)
21.0%
3Y ROIIC
−34.2%
Consistency
Years Profitable / 10Y
6

Valuation

Metric
Current
Earnings Multiples
P/E (TTM)
23.85
Forward P/E
12.64
P/E ex-NRI
12.06
Shiller P/E (CAPE)
19.21
Cash Flow Multiples
P/FCF
15.18
P/OCF
9.91
P/Owner Earnings
37.11
FCF Yield
6.91%
Enterprise Value Multiples
EV / EBIT
17.66
EV / Forward EBIT
12.07
EV / EBITDA
14.71
EV / Forward EBITDA
10.26
EV / Revenue
3.87
EV / Forward Revenue
4.02
Asset / Sales
P/S
2.85
P/B
3.40
P/Tangible Book
—
Growth-Adjusted
PEG
—

Capital Returns

Metric
Current
Dividends
Dividend Yield (TTM)
2.65%
Forward Dividend Yield
2.59%
3Y Dividend Growth
9.9%
Payout Ratio
0.33
5Y Yield on Cost
3.55%
Buybacks & Dilution
3Y Buyback Ratio
2.10%
5Y Share Change
−5.7%
Combined
Shareholder Yield
11.25%

Balance Sheet

Metric
Current
Leverage
Debt / Equity
1.38
Gross Debt / EBITDA
4.32
Cash / Debt
0.01
Equity / Assets
0.36
Coverage
Interest Coverage
7.96
Short-Term Liquidity
Current Ratio
1.34
Quick Ratio
0.70
Cash Ratio
0.07
Composite Scores
Piotroski F-Score
8
Altman Z-Score
2.81

5-Step DuPont Analysis

ROE %
13.30%
Net Margin %
11.16%
Operating Margin %
31.26%
Operating Income
€2.61B
÷
Revenue
€8.36B
×
Tax Burden
0.6511
Net Income
€933M
÷
Pretax Income
€1.43B
×
Interest Burden
0.5482
Pretax Income
€1.43B
÷
Operating Income
€2.61B
×
Asset Turnover
0.42
Revenue
€8.36B
÷
Average Total Assets
€20.12B
Begin Total Assets
€21.48B
End Total Assets
€18.76B
×
Equity Multiplier
2.87
Avg Total Assets
€20.12B
÷
Avg Stockholders Equity
€7.02B
Begin Equity
€7.36B
End Equity
€6.67B