Financhill
Sell
27

CCU Quote, Financials, Valuation and Earnings

Last price:
$12.96
Seasonality move :
4.68%
Day range:
$12.77 - $13.00
52-week range:
$11.06 - $15.75
Dividend yield:
3.05%
P/E ratio:
17.00x
P/S ratio:
0.76x
P/B ratio:
1.56x
Volume:
125.8K
Avg. volume:
191.1K
1-year change:
12.18%
Market cap:
$2.4B
Revenue:
$3.1B
EPS (TTM):
$0.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $3.3B $3.1B $3.1B $3.1B
Revenue Growth (YoY) -9.48% 39.18% -4.97% -1.62% 0.76%
 
Cost of Revenues $1.2B $1.7B $1.7B $1.6B $1.7B
Gross Profit $1.1B $1.6B $1.4B $1.4B $1.4B
Gross Profit Margin 47.03% 48.02% 44.13% 46.27% 45.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $602.7M $788.6M $791.7M $794.3M $795.9M
Other Inc / (Exp) $1.5M $17.6M -$44.6M -$130.5M $595.8K
Operating Expenses $893.9M $1.1B $1.1B $1.1B $1.1B
Operating Income $212.4M $420.6M $260.4M $299.8M $245M
 
Net Interest Expenses $32M $46.9M $86.9M $91.7M $102.9M
EBT. Incl. Unusual Items $181.9M $396.2M $168M $145.7M $185.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.8M $108.6M $302.1K -$18.2M -$11.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$15.3M $26.1M $19.8M $15.2M $16.5M
Net Income to Common Excl Extra Items $121.8M $287.9M $155.1M $141M $187M
 
Basic EPS (Cont. Ops) $0.66 $1.42 $0.73 $0.68 $0.92
Diluted EPS (Cont. Ops) $0.66 $1.42 $0.73 $0.68 $0.92
Weighted Average Basic Share $184.8M $184.8M $184.8M $184.8M $184.8M
Weighted Average Diluted Share $184.8M $184.8M $184.8M $184.8M $184.8M
 
EBITDA $218.2M $583.8M $405.2M $449.9M $407.3M
EBIT $218.2M $420.6M $260.4M $299.8M $245M
 
Revenue (Reported) $2.4B $3.3B $3.1B $3.1B $3.1B
Operating Income (Reported) $212.4M $420.6M $260.4M $299.8M $245M
Operating Income (Adjusted) $218.2M $420.6M $260.4M $299.8M $245M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $805.9M $739.3M $805.2M $715.9M $686.4M
Revenue Growth (YoY) 46.72% -8.26% 8.91% -11.08% -4.13%
 
Cost of Revenues $427.2M $423.3M $431.9M $405.9M $394.7M
Gross Profit $378.6M $316M $373.2M $310M $291.7M
Gross Profit Margin 46.98% 42.74% 46.36% 43.3% 42.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $198.2M $202.4M $216.7M $197.6M $252.7M
Other Inc / (Exp) $8.2M -$4.9M -$36.4M $583.2K --
Operating Expenses $286.3M $280.5M $313.8M $273.9M $252.7M
Operating Income $92.3M $35.5M $59.4M $36M $39.1M
 
Net Interest Expenses $11.5M $25.3M $25.1M $29.8M $15.6M
EBT. Incl. Unusual Items $88.8M $13.7M $23.6M $15.2M $14.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27M -$11M -$5M -$20.4M -$12.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $5.9M $2.3M $3.7M $3.2M $5.4M
Net Income to Common Excl Extra Items $60.5M $21M $14.8M $35M $21.6M
 
Basic EPS (Cont. Ops) $0.30 $0.10 $0.06 $0.17 $0.09
Diluted EPS (Cont. Ops) $0.30 $0.10 $0.06 $0.17 $0.09
Weighted Average Basic Share $184.8M $184.8M $184.8M $184.8M $184.8M
Weighted Average Diluted Share $184.8M $184.8M $184.8M $184.8M $184.8M
 
EBITDA $131.1M $72.3M $100.8M $75.6M $77.9M
EBIT $92.3M $35.5M $59.4M $36M $39.1M
 
Revenue (Reported) $805.9M $739.3M $805.2M $715.9M $686.4M
Operating Income (Reported) $92.3M $35.5M $59.4M $36M $39.1M
Operating Income (Adjusted) $92.3M $35.5M $59.4M $36M $39.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3B $3.3B $3.3B $2.7B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.8B $1.8B $1.5B $1.7B
Gross Profit $1.5B $1.5B $1.5B $1.2B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $720.6M $820.3M $848.7M $725.2M $891.4M
Other Inc / (Exp) -$4.5M -$14.6M -$103.8M -$71.4M --
Operating Expenses $1.1B $1.2B $1.2B $1B $1.2B
Operating Income $408M $302.7M $302.8M $195.4M $253.3M
 
Net Interest Expenses $41.6M $76.4M $99M $91.2M $86.1M
EBT. Incl. Unusual Items $365.1M $239.1M $178M $103.2M $150.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90.9M $37.9M $4.1M -$54.6M -$25.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $26.4M $21.3M $14.9M $14.9M $17.5M
Net Income to Common Excl Extra Items $268.7M $196.5M $144.4M $153.7M $158.7M
 
Basic EPS (Cont. Ops) $1.31 $0.95 $0.70 $0.75 $0.76
Diluted EPS (Cont. Ops) $1.31 $0.95 $0.70 $0.75 $0.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $557.1M $465M $457M $339.5M $419.1M
EBIT $408M $302.7M $302.8M $195.4M $253.3M
 
Revenue (Reported) $3B $3.3B $3.3B $2.7B $3.2B
Operating Income (Reported) $408M $302.7M $302.8M $195.4M $253.3M
Operating Income (Adjusted) $408M $302.7M $302.8M $195.4M $253.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.3B $2.3B $2.4B $2.1B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.3B $1.3B $1.2B $1.2B
Gross Profit $1.1B $983M $1.1B $906.3M $938.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $544.2M $580.7M $638.8M $566.3M $647.6M
Other Inc / (Exp) $9.9M -$21.5M -$81.1M -$24M -$32.9M
Operating Expenses $815.2M $819M $919M $805.4M $826.2M
Operating Income $272M $164M $203.4M $100.9M $112.5M
 
Net Interest Expenses $21.7M $61.1M $74M $73.1M $56.3M
EBT. Incl. Unusual Items $260.1M $109.6M $115.5M $72.3M $39.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70.7M $1.2M $3.1M -$34.9M -$47.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$6.1M $13.2M $8.1M $8.1M $9.3M
Net Income to Common Excl Extra Items $176.1M $99.3M $86.3M $100.4M $73.5M
 
Basic EPS (Cont. Ops) $0.92 $0.47 $0.42 $0.50 $0.35
Diluted EPS (Cont. Ops) $0.92 $0.47 $0.42 $0.50 $0.35
Weighted Average Basic Share $554.3M $554.3M $554.3M $554.3M $554.3M
Weighted Average Diluted Share $554.3M $554.3M $554.3M $554.3M $554.3M
 
EBITDA $322.1M $277.3M $325.8M $216.5M $231.7M
EBIT $283.3M $164M $203.4M $100.9M $112.5M
 
Revenue (Reported) $2.3B $2.3B $2.4B $2.1B $2.1B
Operating Income (Reported) $272M $164M $203.4M $100.9M $112.5M
Operating Income (Adjusted) $283.3M $164M $203.4M $100.9M $112.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $557.3M $339.7M $754.4M $716.4M $723M
Short Term Investments $10.3M $16.5M $14.1M $3.8M $828K
Accounts Receivable, Net $340.8M $369.3M $438.4M $435M $439.3M
Inventory $341.5M $442.6M $586.5M $515.7M $488M
Prepaid Expenses $20.2M $37.4M $61.3M $45M $34M
Other Current Assets $15.7K $13.1K $13.2K -- $7K
Total Current Assets $1.3B $1.3B $2B $1.8B $1.8B
 
Property Plant And Equipment $1.6B $1.5B $1.6B $1.5B $1.6B
Long-Term Investments $184.3M $214.6M $221M $218.8M $190.3M
Goodwill $164.8M $154M $161.5M $146.3M $162.7M
Other Intangibles $180.3M $178.4M $203.2M $175.6M $246.3M
Other Long-Term Assets $221.8K $179.8K $131.3K $110.8K $183.3K
Total Assets $3.6B $3.3B $4.3B $4B $4.1B
 
Accounts Payable $360.2M $515.1M $493.7M $403.2M $425.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $63.9M $98.9M $195.3M $72.4M $140.7M
Current Portion Of Capital Lease Obligations $6.9M $7.2M $10.8M $8.2M $9.5M
Other Current Liabilities $34M $20.7M $24.3M $50.8M $17.5M
Total Current Liabilities $733.3M $916.8M $935.7M $787.2M $864.7M
 
Long-Term Debt $580.5M $572M $1.4B $1.5B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.7B $2.6B $2.5B $2.4B
 
Common Stock $791.1M $660.4M $660.5M $644.3M $565.8M
Other Common Equity Adj -$264.2M -$102.4M -$107M -$275.5M -$3.3M
Common Equity $1.8B $1.5B $1.5B $1.4B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $157.8M $138.4M $142M $136.3M $148.1M
Total Equity $2B $1.7B $1.7B $1.5B $1.7B
 
Total Liabilities and Equity $3.6B $3.3B $4.3B $4B $4.1B
Cash and Short Terms $567.6M $339.7M $754.4M $716.4M $723M
Total Debt $644.4M $671.8M $1.5B $1.5B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $493.6M $718.1M $711.1M $676.3M $518.7M
Short Term Investments $13.5M $15.3M $5.1M $893K --
Accounts Receivable, Net $298.6M $404.7M $368.9M $379.2M $344.6M
Inventory $421.4M $559.8M $570.4M $539.8M $511.1M
Prepaid Expenses $27.3M $66.1M $35.5M $38.1M $40.6M
Other Current Assets $13.8K $21.8M $80 -- --
Total Current Assets $1.3B $1.8B $1.8B $1.7B $1.5B
 
Property Plant And Equipment $1.5B $1.5B $1.6B $1.7B $1.5B
Long-Term Investments $210.4M $219.3M $222.1M $204.8M $202.3M
Goodwill $157.1M $151M $160.5M $169.7M --
Other Intangibles $176.6M $191.2M $201.1M $227.5M --
Other Long-Term Assets $198.2K $11.3M $110.5K $196.2K --
Total Assets $3.4B $3.9B $4.1B $4.2B $3.7B
 
Accounts Payable $463.6M $440.3M $394.6M $396.4M $366.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $88.3M $183.1M $83.6M $179.7M --
Current Portion Of Capital Lease Obligations $7.7M $9.4M $8.3M $9.9M --
Other Current Liabilities $25M $21.8M $52.6M $18.1M --
Total Current Liabilities $836.7M $863M $769.5M $845.8M $732.3M
 
Long-Term Debt $497.7M $1.2B $1.4B $1.4B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $2.3B $2.5B $2.5B $2.1B
 
Common Stock $692.8M $587.4M $629.9M $626.7M $585.2M
Other Common Equity Adj -$145.1M $9.9M -$102.9M -$86.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $143.7M $127.5M $131.7M $122.6M $145.6M
Total Equity $1.9B $1.6B $1.6B $1.7B $1.7B
 
Total Liabilities and Equity $3.4B $3.9B $4.1B $4.2B $3.7B
Cash and Short Terms $493.6M $718.1M $711.1M $676.3M $518.7M
Total Debt $600.7M $1.2B $1.5B $1.5B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $385.6M $52.6M $350M $304.6M
 
Capital Expenditures $155.5M $225.9M $233.1M $154.1M $169.6M
Cash Acquisitions -$24.1M $16M $501.5K $6.2M $34.8M
Cash From Investing -$178M -$251.3M -$271.2M -$167.2M -$141.4M
 
Dividends Paid (Ex Special Dividend) -$129.4M $360.3M $181.2M $78.1M $86.6M
Special Dividend Paid
Long-Term Debt Issued $341.1M $132.6M $901.7M $92.2M $56.3M
Long-Term Debt Repaid -$130.2M -$71M -$102.5M -$203.3M -$96.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $459K -$8M -$354.4K $45.1M -$8.8M
Cash From Financing $82M -$291.1M $615.3M -$136.7M -$116.4M
 
Beginning Cash (CF) $248.7M $311.7M $700.8M $707.8M $711M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $259.5M -$172M $379.5M $25.1M $94.2M
Ending Cash (CF) $502M $124.6M $1.1B $711.8M $852.7M
 
Levered Free Cash Flow -- $159.7M -$180.5M $196M $135M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $66.1M -$23.7M $68M $47.6M $16.4M
 
Capital Expenditures $47.7M $74.2M $55.1M $34.9M $46.3M
Cash Acquisitions $8.1M $572.1K -$50.7K -$414.6K --
Cash From Investing -$63.6M -$75.2M -$61.1M -$33.1M -$53.5M
 
Dividends Paid (Ex Special Dividend) -$1.2M -$9.8M -$920.1K -$602.5K $1.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1M $35.3M $35.3M $66.9M --
Long-Term Debt Repaid -$2.3M -$13M -$83.5M -$65.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $326.7K -$332K $26.2M -$30.5M --
Cash From Financing $5.3M $53.2M -$22.3M -$23.6M $15M
 
Beginning Cash (CF) $471M $663.4M $701.3M $667.4M $518.7M
Foreign Exchange Rate Adjustment $2.8M $3.9M $59M -$30.1M $7.8M
Additions / Reductions $10.7M -$41.7M $43.6M -$39.2M -$14.3M
Ending Cash (CF) $484.5M $625.5M $803.9M $598.1M $512.3M
 
Levered Free Cash Flow $18.5M -$97.8M $12.9M $12.6M -$29.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $508.1M $85.9M $328.6M $230.6M $286.7M
 
Capital Expenditures $178.1M $253.4M $178.5M $152.9M $165.7M
Cash Acquisitions $11.8M $38.9M -$31.7M $37.2M $1.5M
Cash From Investing -$196.7M -$290.9M -$198.4M -$142.4M -$150M
 
Dividends Paid (Ex Special Dividend) $102.6M $416.2M $90.6M $75.7M $96M
Special Dividend Paid
Long-Term Debt Issued -- $836.9M $259.9M $83.9M --
Long-Term Debt Repaid -- -$51.9M -$208.9M -$123M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $41M -$26.3M --
Cash From Financing -$160.5M $424.1M -$66.5M -$99M -$262.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133.1M $275.2M -$20.5M -$31.2M -$104.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $330.1M -$167.5M $150.1M $77.7M $121M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $66.1M -$25.4M $251.6M $139.4M $119.2M
 
Capital Expenditures $146.7M $172.2M $121.9M $123.9M $118.7M
Cash Acquisitions $8.1M $34.6M $2.4M $33.6M --
Cash From Investing -$162.5M -$203.7M -$135.8M -$114.6M -$122.1M
 
Dividends Paid (Ex Special Dividend) -$80.8M $131.8M $44.4M $43.7M $52.3M
Special Dividend Paid -- $466K $67.5K -- --
Long-Term Debt Issued $12.7M $717M $75.2M $66.9M --
Long-Term Debt Repaid -$58.9M -$39.8M -$146.2M -$65.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.4M -$332K $41M -$30.5M --
Cash From Financing -$123M $598.5M -$72.1M -$37.3M -$182.8M
 
Beginning Cash (CF) $1.7B $2.3B $2.2B $2B $1.9B
Foreign Exchange Rate Adjustment -$11.8M $59.6M -$7.7M -$7.4M -$33.5M
Additions / Reductions -$4.6M $429.1M $36M -$19.7M -$219.2M
Ending Cash (CF) $1.7B $2.8B $2.2B $2B $1.6B
 
Levered Free Cash Flow $18.5M -$197.6M $129.7M $15.5M $457.3K

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock