Market cap
$387 Mln
Revenue (TTM)
$500 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
2.7 %
| MGP Ingredients (MGPI) | Willamette Valley Vineyards (WVVI) | Splash Beverage Group Inc. (NV) (SBEV) | Molson Coors Beverage Company (TAP-A) | Compania Cervecerias Unidas S.A. - ADR | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
387 | 11 | 3 | 7,786 | 2,192 |
Revenue ($ Mln) |
500 | 38 | 0 | 11,084 | 2,911,919 |
Net Profit ($ Mln) |
-242.01 | -2.24 | -17.28 | -2,306.30 | 101,964.70 |
Net Margin (%) |
-48.40 | -5.92 | 4,787.65 | -20.81 | 3.50 |
RoE (%) |
-36.97 | -3.37 | -- | -22.18 | 5.52 |
Price to Earnings |
-- | -- | -- | -- | 19.70 |
Price-To-Book |
0.64 | 0.56 | 0.15 | 0.77 | 1.41 |
Income Statement ($ Mln)
| MGP Ingredients (MGPI) | Willamette Valley Vineyards (WVVI) | Splash Beverage Group Inc. (NV) (SBEV) | Molson Coors Beverage Company (TAP-A) | Compania Cervecerias Unidas S.A. - ADR | |
|---|---|---|---|---|---|
|
Operating Revenue
|
500.01 | 37.75 | -0.36 | 11,083.50 | 2,911,918.68 |
|
Cost of Revenue
|
322.27 | 15.43 | 0.27 | 7,069.40 | 1,611,611.99 |
|
Gross Profit
|
199.41 | 22.49 | 0.02 | 4,186.40 | 1,228,138.37 |
|
Operating Expenses
|
445.33 | 25.32 | 12.49 | 6,534.70 | 1,084,266.36 |
|
Operating Profit (EBIT)
|
-267.59 | -3.00 | -13.54 | -2,520.60 | 216,040.33 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
-276.30 | -2.69 | -16.40 | -2,751.40 | 124,317.37 |
|
Provision for Tax
|
-34.30 | -0.46 | 0.00 | -395.50 | 866.21 |
|
Profit after Tax (Net Income)
|
-242.01 | -2.24 | -17.28 | -2,306.30 | 101,964.70 |
|
Minority Interest
|
-0.01 | 0.00 | 0.00 | 49.60 | -21,847.35 |
|
Consolidated Profit
|
0.00 | 0.00 | 0.00 | 0.00 | 70,592.62 |
Liabilities ($ Mln)
| MGP Ingredients (MGPI) | Willamette Valley Vineyards (WVVI) | Splash Beverage Group Inc. (NV) (SBEV) | Molson Coors Beverage Company (TAP-A) | Compania Cervecerias Unidas S.A. - ADR | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
590.81 | 66.42 | -15.75 | 10,119.50 | 1,426,067.00 |
|
Minority Interest
|
-0.01 | 0.00 | 0.00 | 49.60 | -21,847.35 |
|
Non-Current Liabilities
|
390.46 | 24.19 | 0.00 | 8,738.20 | 1,256,673.00 |
|
Current Liabilities
|
76.49 | 12.35 | 16.83 | 5,212.10 | 655,952.00 |
|
Total Liabilities
|
1,235.86 | 107.74 | 0.97 | 22,738.40 | 3,761,945.71 |
Assets ($ Mln)
| MGP Ingredients (MGPI) | Willamette Valley Vineyards (WVVI) | Splash Beverage Group Inc. (NV) (SBEV) | Molson Coors Beverage Company (TAP-A) | Compania Cervecerias Unidas S.A. - ADR | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
522.92 | 66.95 | 0.18 | 19,775.50 | 2,255,092.00 |
|
Current Assets
|
534.84 | 36.00 | 0.90 | 4,583.50 | 1,209,211.00 |
|
Total Assets
|
1,235.86 | 107.74 | 0.97 | 22,738.40 | 3,761,945.71 |
|
Total Debt*
|
377.77 | 25.67 | 6.39 | 7,709.60 | 1,290,194.00 |
|
Net Current Assets
|
458.36 | 0.00 | 0.00 | -628.60 | 553,259.00 |
Cashflow ($ Mln)
| MGP Ingredients (MGPI) | Willamette Valley Vineyards (WVVI) | Splash Beverage Group Inc. (NV) (SBEV) | Molson Coors Beverage Company (TAP-A) | Compania Cervecerias Unidas S.A. - ADR | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
121.53 | -1,790.24 | -4.79 | 1,784.40 | 227,306.53 |
|
Cash Flow from Investing Activities
|
-45.53 | -502.89 | 0.00 | -822.10 | -156,228.76 |
|
Cash from Financing Activities
|
-83.52 | 2,383.13 | 5.10 | -1,056.80 | -196,430.65 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| MGP Ingredients (MGPI) | Willamette Valley Vineyards (WVVI) | Splash Beverage Group Inc. (NV) (SBEV) | Molson Coors Beverage Company (TAP-A) | Compania Cervecerias Unidas S.A. - ADR | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-9.99 | -0.94 | 185.11 | -11.95 | 3.88 |
|
ROE (%)
|
-36.97 | -3.37 | 148.72 | -22.18 | 5.52 |
|
ROA (%)
|
-17.93 | -1.76 | -91.78 | -7.73 | 2.46 |
|
EBIT Margin (%)
|
-57.33 | -4.07 | 2,933.87 | -23.29 | 5.99 |
|
Net Margin (%)
|
-48.40 | -5.92 | 4,787.65 | -20.81 | 3.50 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | -0.08 | 0.00 | -- |
Growth Ratios
| MGP Ingredients (MGPI) | Willamette Valley Vineyards (WVVI) | Splash Beverage Group Inc. (NV) (SBEV) | Molson Coors Beverage Company (TAP-A) | Compania Cervecerias Unidas S.A. - ADR | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-17.95 | -1.65 | -117.40 | -1.77 | -3.94 |
|
EBIT Growth (%)
|
-1,305.15 | -596.28 | -3.91 | -255.34 | -30.37 |
|
Net Profit Growth (%)
|
-3,536.45 | -422.23 | 33.28 | -322.34 | -32.14 |
|
EPS Growth (%)
|
-3,511.59 | -421.42 | 2.86 | -327.30 | -32.14 |
|
Book Value Growth (%)
|
-30.11 | -3.47 | -846.80 | -19.29 | -3.44 |
Valuation Ratios
| MGP Ingredients (MGPI) | Willamette Valley Vineyards (WVVI) | Splash Beverage Group Inc. (NV) (SBEV) | Molson Coors Beverage Company (TAP-A) | Compania Cervecerias Unidas S.A. - ADR | |
|---|---|---|---|---|---|
|
Price / Earnings
|
-4.82 | -16.55 | -0.02 | -4.25 | 0.02 |
|
Price / Book Value
|
0.72 | 0.23 | -0.03 | 0.89 | 0.00 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
-11.09 | -113.87 | -0.35 | -9.00 | 2.43 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| MGP Ingredients (MGPI) | Willamette Valley Vineyards (WVVI) | Splash Beverage Group Inc. (NV) (SBEV) | Molson Coors Beverage Company (TAP-A) | Compania Cervecerias Unidas S.A. - ADR | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.61 | 0.00 | 0.00 | 0.56 | 0.78 |
|
Short term debt to equity ratio
|
0.01 | 0.06 | -0.41 | 0.20 | 0.13 |
|
Current Ratio
|
6.99 | 2.92 | 0.05 | 0.88 | 1.84 |
|
Quick Ratio
|
1.65 | 0.36 | 0.05 | 0.72 | 1.17 |
|
Interest Coverage
|
-35.39 | -1.33 | -5.34 | -15.20 | 2.66 |
Operating Efficiency Ratios
| MGP Ingredients (MGPI) | Willamette Valley Vineyards (WVVI) | Splash Beverage Group Inc. (NV) (SBEV) | Molson Coors Beverage Company (TAP-A) | Compania Cervecerias Unidas S.A. - ADR | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
20.71 | 8.72 | -23.95 | 10.63 | 9.85 |
|
Asset Turnover
|
0.37 | 0.30 | -0.02 | 0.37 | 0.70 |
|
Receivable days
|
92.37 | 37.94 | 752.24 | 28.41 | 68.82 |
|
Inventory Days
|
405.22 | 414,975.30 | 1,146.58 | 37.91 | 109.95 |
|
Payable days
|
65.54 | 47.02 | 27,318.64 | 97.11 | 95.23 |
|
Cash Conversion Cycle
|
432.06 | 414,966.21 | -25,419.82 | -30.78 | 83.55 |